| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 7.1 | 12.2 | 10.7 | 10.7 | 15.4 | 12.5 | −18.7% | |
| Change in working capital | 29.2 | (66.3) | (114.7) | (222.2) | (378.3) | (339.2) | +10.3% | |
| Operating cash flow | 59.1 | (13.1) | (51.9) | (136.1) | (241.0) | (178.1) | +26.1% | |
| Capital expenditure | (38.3) | 0.0 | (0.9) | (23.7) | (3.2) | (3.1) | +1.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 20.7 | (52.8) | (52.8) | (159.8) | (244.2) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.