| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.3 | 2.2 | 9.1 | 15.3 | 11.6 | 36.4 | +213.8% | |
| Change in working capital | (310.5) | (42.2) | (50.7) | (261.4) | (346.5) | (726.8) | −109.8% | |
| Operating cash flow | (199.8) | 56.3 | (18.2) | (110.7) | (327.4) | (401.1) | −22.5% | |
| Capital expenditure | (127.0) | (153.6) | (89.7) | (9.7) | (262.3) | (175.4) | +33.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (326.8) | (97.3) | (107.9) | (120.4) | (589.7) | (576.5) | +2.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.