| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 5.5 | 8.1 | 9.5 | 15.8 | 22.0 | 32.4 | +47.5% | |
| Change in working capital | 37.9 | (106.1) | 17.3 | 28.7 | 113.6 | 62.2 | −45.3% | |
| Operating cash flow | 85.9 | 24.7 | 22.8 | 181.3 | 143.4 | 61.2 | −57.3% | |
| Capital expenditure | (8.4) | (21.3) | (21.2) | (20.2) | (86.6) | (456.9) | −427.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 77.5 | 3.4 | 1.7 | 161.0 | 56.8 | (395.7) | −797.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.