| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.3 | 7.5 | 20.6 | 25.9 | 52.4 | 68.3 | +30.3% | |
| Change in working capital | (10.6) | (15.9) | (17.2) | 12.0 | (90.0) | (80.4) | +10.7% | |
| Operating cash flow | (7.9) | 2.9 | 44.9 | 95.3 | 73.2 | 2.9 | −96.0% | |
| Capital expenditure | (33.7) | (113.7) | (146.2) | (120.9) | (256.4) | (15.6) | +93.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (41.6) | (110.8) | (101.3) | (25.6) | (183.2) | (12.7) | +93.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.