| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 11.5 | 11.4 | 20.5 | 25.1 | 22.5 | 23.4 | +4.0% | |
| Change in working capital | (41.5) | (60.4) | (17.5) | 40.7 | (38.3) | (107.6) | −180.9% | |
| Operating cash flow | 6.6 | (17.1) | (4.4) | 11.0 | 21.8 | (75.2) | −445.0% | |
| Capital expenditure | (12.7) | (13.0) | (36.1) | (15.0) | (10.0) | (31.7) | −217.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (6.1) | (30.1) | (40.5) | (4.0) | 11.8 | (106.9) | −1005.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.