| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 20.0 | 21.6 | 28.1 | 38.0 | 50.4 | 82.5 | +63.6% | |
| Change in working capital | (104.9) | (187.7) | (433.2) | (381.6) | (716.8) | (689.4) | +3.8% | |
| Operating cash flow | (40.1) | (70.5) | (234.4) | (135.9) | (389.7) | (255.9) | +34.4% | |
| Capital expenditure | (13.9) | (42.7) | (94.9) | (76.4) | (61.1) | (735.9) | −1105.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (53.9) | (113.2) | (326.4) | (212.3) | (450.8) | (991.8) | −120.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.