| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 4.8 | 4.7 | 9.4 | 8.0 | 10.1 | 15.8 | +56.4% | |
| Change in working capital | 12.4 | (16.3) | 131.4 | (158.3) | (69.2) | (135.3) | −95.5% | |
| Operating cash flow | 83.8 | 11.4 | 168.4 | (24.0) | 170.4 | 132.9 | −22.0% | |
| Capital expenditure | (2.6) | 0.0 | (214.4) | (20.4) | (204.9) | (10.6) | +94.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 81.2 | 11.4 | (46.0) | (44.4) | (34.5) | 122.3 | +454.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.