| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.0 | 4.3 | 7.7 | 9.2 | 11.4 | 22.5 | +98.1% | |
| Change in working capital | 16.4 | (62.9) | (75.9) | (178.7) | (660.9) | (89.8) | +86.4% | |
| Operating cash flow | 17.1 | (33.3) | (30.2) | (16.7) | (544.9) | 74.9 | +113.7% | |
| Capital expenditure | (15.0) | (65.1) | (17.6) | (11.2) | (163.2) | (144.5) | +11.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (5.8) | — | |
| Free cash flow | 2.0 | (98.4) | (47.8) | (27.8) | (708.1) | (69.6) | +90.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.