| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 13.5 | 22.0 | 23.9 | 23.2 | 19.7 | 39.1 | +98.9% | |
| Change in working capital | (24.5) | (165.2) | (102.2) | (45.5) | (110.3) | (480.9) | −336.2% | |
| Operating cash flow | 35.1 | (100.4) | (22.1) | 67.9 | 52.6 | (29.1) | −155.3% | |
| Capital expenditure | (110.9) | (30.8) | (32.8) | (24.1) | (88.4) | (91.0) | −3.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (73.2) | (131.2) | (51.3) | 43.8 | (35.8) | (120.1) | −235.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.