| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.2 | 3.5 | 3.8 | 4.9 | 4.7 | 7.6 | +63.4% | |
| Change in working capital | (17.6) | (52.5) | (30.3) | (85.9) | (254.4) | (167.6) | +34.1% | |
| Operating cash flow | (6.6) | (36.9) | 1.4 | (18.9) | (172.8) | (73.9) | +57.2% | |
| Capital expenditure | (13.9) | (1.6) | (2.8) | (26.0) | (39.0) | (8.4) | +78.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (17.7) | (38.5) | (1.5) | (44.9) | (211.8) | (82.3) | +61.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.