| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.8 | 0.4 | 0.2 | 85.3 | 127.0 | 159.8 | +25.8% | |
| Change in working capital | 64.5 | 20.5 | 4.9 | (455.3) | (124.3) | (120.6) | +3.0% | |
| Operating cash flow | 34.8 | (3.1) | (21.7) | (616.0) | (546.7) | (666.3) | −21.9% | |
| Capital expenditure | (23.6) | (12.2) | (1.9) | (16.4) | (101.2) | (1,017.6) | −905.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 21.2 | (10.1) | (22.7) | (618.9) | (590.7) | (1,644.6) | −178.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.