| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 5.9 | 7.0 | 8.0 | 8.7 | 9.5 | 11.0 | +15.8% | |
| Change in working capital | (3.9) | (57.1) | (143.0) | (91.5) | (181.5) | (128.8) | +29.1% | |
| Operating cash flow | 56.6 | 31.0 | (38.9) | (9.7) | (61.3) | 203.2 | +431.8% | |
| Capital expenditure | (17.1) | (17.9) | (23.7) | (14.9) | (11.2) | (50.3) | −347.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (11.5) | — | |
| Free cash flow | 39.6 | 13.1 | (62.6) | (24.5) | (69.7) | 153.6 | +320.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.