| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 23.5 | 51.4 | 94.3 | 183.0 | 102.7 | 279.1 | +171.8% | |
| Change in working capital | (79.5) | 28.8 | (410.2) | (319.7) | (192.9) | (786.2) | −307.5% | |
| Operating cash flow | (33.0) | 127.9 | (229.0) | (54.0) | 96.4 | (234.8) | −343.5% | |
| Capital expenditure | (109.1) | (288.4) | (535.3) | (609.7) | (1,626.2) | (1,579.3) | +2.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (142.1) | (160.5) | (764.3) | (663.7) | (1,529.7) | (1,814.1) | −18.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.