| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 12.7 | 13.2 | 14.5 | 15.6 | 16.4 | 20.1 | +22.6% | |
| Change in working capital | (2.1) | (144.2) | 211.5 | (297.0) | 167.3 | (63.6) | −138.0% | |
| Operating cash flow | 88.1 | (63.9) | 283.6 | (243.5) | 232.5 | 38.4 | −83.5% | |
| Capital expenditure | (6.2) | (37.8) | (5.1) | (10.4) | (86.4) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 81.9 | (101.7) | 278.5 | (249.5) | 146.1 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.