| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 22.6 | 22.7 | 23.5 | 25.1 | 28.1 | 31.6 | +12.3% | |
| Change in working capital | (32.8) | (31.3) | (162.6) | (5.0) | (403.4) | (160.6) | +60.2% | |
| Operating cash flow | (5.2) | 26.8 | (97.0) | 89.6 | (275.3) | 4.1 | +101.5% | |
| Capital expenditure | (5.4) | (9.7) | (20.6) | (71.3) | (332.0) | (124.7) | +62.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (10.5) | 17.1 | (117.6) | 18.3 | (607.3) | (120.6) | +80.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.