| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 6.8 | 8.8 | 7.1 | 12.3 | 16.1 | 12.5 | −22.1% | |
| Change in working capital | (35.6) | (56.6) | (78.9) | (166.0) | (119.7) | (86.5) | +27.7% | |
| Operating cash flow | (2.8) | (28.5) | (32.5) | (73.3) | (33.8) | 86.4 | +355.1% | |
| Capital expenditure | (7.5) | (9.2) | (10.3) | (24.9) | (109.0) | (22.4) | +79.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (10.1) | (37.7) | (42.8) | (98.3) | (142.9) | 63.9 | +144.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.