| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.5 | 2.7 | 3.8 | 4.7 | 7.3 | 15.2 | +107.3% | |
| Change in working capital | 27.3 | (89.7) | (85.2) | (135.7) | (79.8) | (458.7) | −475.0% | |
| Operating cash flow | 38.5 | (59.3) | (56.6) | (58.6) | 25.0 | (38.4) | −253.5% | |
| Capital expenditure | (62.9) | (6.5) | (24.4) | (16.1) | (322.6) | (689.4) | −113.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 24.6 | (65.7) | (81.0) | (74.7) | (161.8) | (655.4) | −305.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.