| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.5 | 2.2 | 2.3 | 6.9 | 10.6 | 17.1 | +61.4% | |
| Change in working capital | (59.3) | (97.2) | (98.1) | (590.1) | (1,033.0) | (445.1) | +56.9% | |
| Operating cash flow | (49.3) | (68.0) | 58.6 | (367.4) | (824.4) | (263.2) | +68.1% | |
| Capital expenditure | (12.6) | (2.0) | (119.8) | (89.4) | 0.0 | (13.1) | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (60.3) | (70.0) | (53.3) | (447.1) | (276.3) | (276.3) | +0.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.