| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.9 | 2.2 | 3.1 | 2.6 | 2.7 | 2.9 | +8.5% | |
| Change in working capital | (17.3) | (14.0) | 27.0 | (23.1) | (95.4) | 30.3 | +131.8% | |
| Operating cash flow | (14.4) | (5.7) | 51.5 | 66.8 | 85.0 | 233.3 | +174.6% | |
| Capital expenditure | (15.0) | (8.8) | (12.0) | (1.3) | (32.2) | (60.5) | −87.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (28.5) | (14.4) | 49.4 | 65.5 | 82.8 | 232.7 | +180.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.