| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 11.9 | 10.6 | 9.5 | 12.8 | 24.6 | 53.6 | +117.6% | |
| Change in working capital | (39.7) | (28.9) | (125.3) | (115.5) | (684.3) | (8.3) | +98.8% | |
| Operating cash flow | (40.9) | 40.2 | 51.2 | 100.3 | (404.4) | 229.2 | +156.7% | |
| Capital expenditure | (6.6) | (5.5) | (14.5) | (52.7) | (188.1) | (88.3) | +53.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (47.5) | 34.7 | 36.7 | 47.6 | (592.5) | 140.8 | +123.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.