| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 13.6 | 17.8 | 16.9 | 14.6 | 12.1 | 16.2 | +33.7% | |
| Change in working capital | 17.7 | 3.0 | (466.2) | (199.1) | (670.4) | (440.9) | +34.2% | |
| Operating cash flow | 47.6 | 51.8 | (389.5) | (109.0) | (509.0) | (389.1) | +23.5% | |
| Capital expenditure | (16.1) | (23.6) | (13.9) | (6.1) | (30.2) | (1.4) | +95.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 31.5 | 28.2 | (403.5) | (115.1) | (539.2) | (390.6) | +27.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.