| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 40.2 | 27.9 | 26.5 | 34.6 | 73.3 | 116.6 | +58.9% | |
| Change in working capital | (29.3) | (157.0) | (179.2) | (510.8) | (1,155.0) | (1,454.0) | −25.9% | |
| Operating cash flow | 13.8 | (93.9) | 141.7 | 181.4 | (225.1) | (299.9) | −33.2% | |
| Capital expenditure | (1.9) | (3.2) | (49.4) | (156.2) | (352.9) | (160.7) | +54.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (38.0) | (92.7) | (102.8) | −10.9% | |
| Free cash flow | 11.9 | (97.1) | 92.4 | 25.2 | (578.0) | (460.6) | +20.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.