| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.8 | 1.5 | 4.8 | 11.2 | 18.7 | 27.6 | +47.6% | |
| Change in working capital | 17.0 | 16.2 | (32.7) | (224.4) | (331.5) | (336.8) | −1.6% | |
| Operating cash flow | 28.7 | 51.9 | 54.3 | 31.3 | 83.8 | 194.7 | +132.3% | |
| Capital expenditure | (0.7) | (0.7) | (27.3) | (120.2) | (39.8) | (145.7) | −266.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (5.9) | (11.8) | (11.8) | +0.0% | |
| Free cash flow | 28.1 | 51.2 | 27.6 | (88.9) | 44.0 | 49.0 | +11.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.