| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 9.4 | 14.9 | 19.9 | 38.7 | 130.5 | 148.1 | +13.5% | |
| Change in working capital | (21.4) | 159.1 | (246.0) | 291.5 | (46.3) | (644.8) | −1293.2% | |
| Operating cash flow | 65.0 | 211.4 | (203.4) | 466.6 | 293.1 | (156.1) | −153.3% | |
| Capital expenditure | (101.5) | (37.9) | (73.3) | (286.3) | (234.3) | (180.9) | +22.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (36.5) | 173.5 | (276.6) | 180.3 | 58.9 | (337.0) | −672.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.