| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 32.0 | 27.8 | 18.7 | 39.8 | 45.6 | 47.5 | +4.2% | |
| Change in working capital | (45.2) | (71.9) | 4.1 | (68.3) | (119.1) | (209.4) | −75.7% | |
| Operating cash flow | (1.1) | (36.4) | 34.2 | 6.3 | 12.1 | (75.8) | −724.1% | |
| Capital expenditure | (0.5) | 0.0 | (23.7) | (156.0) | (11.6) | (364.1) | −3033.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (1.6) | (36.4) | 10.4 | (149.7) | 0.5 | (439.9) | −84368.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.