| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 15.1 | 14.6 | 23.2 | 21.7 | 18.9 | 21.3 | +12.8% | |
| Change in working capital | 30.7 | (3.6) | 25.2 | (42.0) | (9.3) | (45.0) | −381.7% | |
| Operating cash flow | 32.6 | 27.3 | 74.5 | 58.8 | 54.6 | 1.9 | −96.6% | |
| Capital expenditure | (9.5) | (42.2) | (65.3) | (22.0) | (75.4) | (73.1) | +3.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | 23.2 | (14.8) | 9.3 | 36.9 | (20.7) | (71.2) | −243.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.