| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.7 | 2.1 | 1.3 | 2.4 | 3.3 | 5.7 | +76.7% | |
| Change in working capital | (43.7) | (12.0) | (329.3) | (222.9) | 55.3 | (102.7) | −285.6% | |
| Operating cash flow | (75.5) | (38.6) | (325.5) | (211.3) | 76.0 | (80.5) | −206.0% | |
| Capital expenditure | (13.7) | (4.8) | (36.4) | (17.1) | (2.3) | (38.3) | −1545.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (89.3) | (43.4) | (362.0) | (228.5) | 73.6 | (118.8) | −261.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.