| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 32.2 | 29.7 | 29.6 | 25.2 | 25.4 | 22.0 | −13.6% | |
| Change in working capital | (81.2) | (59.7) | (18.4) | (215.0) | (445.7) | (879.9) | −97.4% | |
| Operating cash flow | (13.5) | 25.6 | 76.0 | (149.2) | (373.9) | (69.1) | +81.5% | |
| Capital expenditure | (12.1) | (7.6) | (30.9) | (51.1) | (135.2) | (492.8) | −264.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (25.6) | 18.0 | 45.1 | (200.3) | (509.1) | (561.9) | −10.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.