| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 8.4 | 7.4 | 2.2 | 4.3 | 12.8 | 16.2 | +27.0% | |
| Change in working capital | (14.9) | 0.5 | (30.7) | (31.7) | (94.2) | (49.0) | +48.0% | |
| Operating cash flow | (2.6) | 15.9 | 18.7 | 9.5 | (9.3) | 23.8 | +356.4% | |
| Capital expenditure | (14.1) | 0.0 | (2.5) | (14.7) | (45.6) | (19.0) | +58.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (16.6) | — | 16.2 | (5.2) | (54.9) | 4.8 | +108.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.