| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.5 | 3.0 | 3.3 | 2.8 | 4.3 | 4.7 | +10.2% | |
| Change in working capital | (12.7) | (26.7) | 40.2 | (107.8) | (154.0) | (31.7) | +79.4% | |
| Operating cash flow | (8.9) | (20.8) | 56.8 | (63.0) | (106.4) | (20.6) | +80.7% | |
| Capital expenditure | (7.0) | (19.5) | (2.1) | (17.3) | (7.0) | (12.0) | −71.6% | |
| Dividends paid | 0.0 | 0.0 | (2.0) | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (12.6) | (40.3) | 54.7 | (80.2) | (113.4) | (32.6) | +71.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.