| INR millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.7 | 4.7 | 5.5 | 5.6 | 6.8 | 14.9 | +117.9% | |
| Change in working capital | (35.3) | 172.5 | (601.5) | (188.5) | (707.3) | (431.0) | +39.1% | |
| Operating cash flow | (14.2) | 417.3 | (199.6) | (131.0) | (433.1) | (280.0) | +35.3% | |
| Capital expenditure | (34.5) | (0.1) | (1.6) | (5.8) | (12.4) | (98.2) | −691.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (48.7) | 417.2 | (201.2) | (136.8) | (445.5) | (378.2) | +15.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.