| INR millions | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 8.8 | — | 19.4 | 82.6 | 152.6 | 128.2 | −16.0% | |
| Change in working capital | (7.0) | — | (101.4) | (476.9) | (60.3) | (455.8) | −656.0% | |
| Operating cash flow | 13.5 | — | 68.8 | (209.8) | 234.0 | (120.1) | −151.3% | |
| Capital expenditure | (13.9) | — | (320.2) | (535.3) | (143.9) | (27.9) | +80.6% | |
| Dividends paid | 0.0 | — | (16.6) | (43.7) | (154.2) | (3.3) | +97.9% | |
| Free cash flow | (0.4) | (251.4) | (251.4) | (745.1) | 90.1 | (148.1) | −264.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.