| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 13.8 | 15.4 | 14.3 | 9.6 | 29.2 | 60.0 | +105.6% | |
| Change in working capital | (41.9) | (617.0) | (93.4) | (621.1) | (840.9) | (196.8) | +76.6% | |
| Operating cash flow | 37.3 | (689.0) | 375.5 | (152.1) | (278.0) | (116.0) | +58.3% | |
| Capital expenditure | (0.0) | (19.8) | (16.0) | (31.9) | (419.3) | (55.4) | +86.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | (13.2) | (14.5) | −9.8% | |
| Free cash flow | 37.3 | (708.8) | 359.5 | (184.0) | (694.8) | (171.3) | +75.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.