| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.6 | 3.4 | 4.5 | 12.6 | 13.7 | 19.6 | +43.6% | |
| Change in working capital | (55.6) | 7.3 | 14.7 | (50.2) | (196.6) | (120.6) | +38.7% | |
| Operating cash flow | (34.2) | 29.1 | 45.6 | 30.7 | (97.4) | 42.5 | +143.6% | |
| Capital expenditure | (33.5) | (82.0) | (19.7) | (150.9) | (156.5) | (125.4) | +19.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (67.7) | (52.9) | 25.9 | (120.2) | (253.9) | (82.9) | +67.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.