| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 10.2 | 12.0 | 13.6 | 18.4 | 18.4 | 61.8 | +235.3% | |
| Change in working capital | (9.8) | (35.1) | (94.4) | (147.2) | (247.0) | 230.7 | +193.4% | |
| Operating cash flow | 33.4 | 36.3 | 19.0 | (20.7) | (176.9) | 358.8 | +302.8% | |
| Capital expenditure | (8.5) | (30.3) | (56.2) | (68.6) | (430.1) | (1,226.8) | −185.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 24.9 | 5.9 | (37.2) | (89.3) | (607.1) | (868.0) | −43.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.