| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 10.8 | 9.1 | 8.6 | 3.8 | 12.7 | 13.2 | +3.4% | |
| Change in working capital | (81.7) | (20.7) | 3.8 | (196.0) | (181.7) | (7.3) | +96.0% | |
| Operating cash flow | (72.6) | (5.5) | 73.2 | (204.4) | (62.7) | 64.6 | +203.1% | |
| Capital expenditure | (0.1) | (0.5) | (8.4) | (7.8) | (49.2) | (4.7) | +90.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (17.3) | — | |
| Free cash flow | (72.7) | (6.0) | 64.8 | (209.4) | (103.6) | 60.0 | +157.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.