| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 9.0 | 7.5 | 8.9 | 10.9 | 14.9 | 20.8 | +39.5% | |
| Change in working capital | (467.4) | (73.4) | (12.8) | (288.9) | 22.5 | 85.7 | +281.4% | |
| Operating cash flow | (452.9) | 16.2 | 73.6 | (223.2) | 65.6 | 126.3 | +92.6% | |
| Capital expenditure | (1.5) | (5.9) | (8.8) | (67.4) | (171.4) | (213.7) | −24.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (454.5) | 10.2 | 64.8 | (234.5) | (12.0) | 94.2 | +886.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.