| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.0 | 0.3 | 1.2 | 2.0 | 237.9 | 1,713.9 | +620.4% | |
| Change in working capital | 43.9 | (166.0) | (714.0) | (1,653.1) | (2,238.7) | (1,763.2) | +21.2% | |
| Operating cash flow | 45.6 | (130.9) | (103.5) | (1,249.3) | (1,589.4) | 546.2 | +134.4% | |
| Capital expenditure | (75.3) | (34.3) | (51.0) | (0.4) | (968.5) | (3,796.4) | −292.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | (39.1) | (44.9) | −14.7% | |
| Free cash flow | (29.7) | (165.2) | (154.4) | (1,249.7) | (1,680.7) | (3,250.2) | −93.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.