| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.0 | 2.5 | 8.8 | 11.8 | 17.3 | 31.0 | +79.7% | |
| Change in working capital | 18.8 | (21.2) | (87.3) | (528.8) | (1,537.5) | (608.7) | +60.4% | |
| Operating cash flow | 21.2 | (42.2) | (48.3) | (350.9) | (1,143.2) | (265.7) | +76.8% | |
| Capital expenditure | (31.4) | (0.5) | (32.3) | (8.5) | (286.9) | (25.6) | +91.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (10.0) | (42.2) | (80.0) | (351.9) | (1,429.1) | (282.5) | +80.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.