| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.9 | 10.0 | 39.8 | 52.8 | 165.5 | 248.8 | +50.3% | |
| Change in working capital | (33.7) | (3,804.7) | 665.0 | 2,054.9 | 359.8 | (161.6) | −144.9% | |
| Operating cash flow | 154.3 | 297.0 | 1,425.2 | 1,088.9 | 566.0 | (192.5) | −134.0% | |
| Capital expenditure | (5.2) | (64.5) | (824.1) | (1,252.8) | (5.5) | (140.6) | −2462.5% | |
| Dividends paid | 0.0 | (6.9) | (137.5) | 0.0 | (55.2) | 0.0 | +100.0% | |
| Free cash flow | 152.2 | 287.6 | 1,353.4 | 1,064.5 | 560.5 | (215.8) | −138.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.