| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.9 | 2.2 | 3.7 | 9.9 | 16.1 | 13.9 | −13.3% | |
| Change in working capital | (44.7) | (62.9) | (127.6) | (106.9) | (169.1) | (203.2) | −20.2% | |
| Operating cash flow | (22.7) | (24.6) | (28.8) | (56.7) | (94.1) | (92.0) | +2.3% | |
| Capital expenditure | (2.8) | (5.8) | (19.0) | (38.2) | (11.1) | (11.2) | −1.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.9) | — | |
| Free cash flow | (25.5) | (30.5) | (47.8) | (94.9) | (105.2) | (103.2) | +1.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.