| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 10.3 | 7.7 | 4.3 | 15.4 | 17.7 | 25.1 | +42.0% | |
| Change in working capital | 134.4 | 141.5 | 466.1 | (187.4) | (1,398.5) | (1,410.3) | −0.8% | |
| Operating cash flow | 122.3 | 180.7 | 724.8 | 17.9 | (734.6) | (990.6) | −34.9% | |
| Capital expenditure | (3.1) | (8.6) | (17.9) | (23.9) | (38.1) | (41.1) | −7.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 119.3 | 172.1 | 706.9 | (6.0) | (772.7) | (1,031.7) | −33.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.