| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.0 | — | 0.0 | 22.6 | 27.6 | 30.2 | +9.4% | |
| Change in working capital | 0.5 | (1.0) | 0.1 | (697.7) | (232.9) | (1,320.0) | −466.8% | |
| Operating cash flow | (0.8) | (1.4) | 50.0 | (412.7) | 478.2 | (434.7) | −190.9% | |
| Capital expenditure | 0.0 | 0.0 | (10.7) | (758.5) | (1,309.0) | (336.7) | +74.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (0.8) | (1.4) | 39.2 | (1,171.2) | (830.8) | (771.4) | +7.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.