| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.0 | 3.2 | 4.4 | 3.9 | 18.4 | 26.7 | +45.3% | |
| Change in working capital | (6.3) | (10.5) | (12.7) | (33.4) | (219.4) | 66.5 | +130.3% | |
| Operating cash flow | (1.3) | (1.8) | 35.3 | 3.1 | (219.9) | 110.2 | +150.1% | |
| Capital expenditure | (6.9) | (24.8) | (47.1) | (66.9) | (69.9) | (37.6) | +46.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (8.1) | (26.6) | (11.8) | (63.8) | (289.8) | 72.6 | +125.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.