| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.4 | 5.3 | 29.2 | 31.0 | 60.9 | 95.5 | +56.7% | |
| Change in working capital | (7.6) | (78.3) | (139.1) | (294.6) | (314.0) | (149.8) | +52.3% | |
| Operating cash flow | 8.5 | (20.9) | (53.9) | (113.4) | (92.1) | 104.8 | +213.8% | |
| Capital expenditure | (22.8) | (110.5) | (102.2) | (89.1) | (404.9) | (267.6) | +33.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (14.3) | (131.3) | (156.2) | (202.4) | (497.0) | (162.9) | +67.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.