| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.4 | 3.2 | 3.8 | 1.5 | 3.4 | 7.4 | +119.2% | |
| Change in working capital | 147.4 | (119.2) | (19.2) | (13.9) | 18.6 | 213.2 | +1043.4% | |
| Operating cash flow | 161.6 | (83.6) | 9.8 | 2.2 | 26.0 | 144.4 | +455.2% | |
| Capital expenditure | (3.8) | (5.2) | (10.7) | (2.0) | (0.2) | (190.6) | −105220.4% | |
| Free cash flow | 157.8 | (88.8) | (0.9) | 0.2 | 25.8 | 103.5 | +300.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.