| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 11.2 | 19.1 | 18.3 | 19.3 | 23.3 | 28.6 | +22.6% | |
| Change in working capital | (4.2) | (34.3) | (53.3) | (29.5) | (27.6) | (25.6) | +7.4% | |
| Operating cash flow | 6.9 | (76.9) | (20.4) | 16.9 | 26.5 | 31.9 | +20.0% | |
| Capital expenditure | (69.3) | (16.1) | (45.7) | (24.3) | (368.8) | (207.9) | +43.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Free cash flow | (62.4) | (92.9) | (66.0) | (7.4) | (342.3) | (176.1) | +48.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.