| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.4 | 1.2 | 1.7 | 2.7 | 12.7 | 66.9 | +427.4% | |
| Change in working capital | (8.6) | (17.1) | (57.3) | 61.4 | (1,003.7) | (450.1) | +55.2% | |
| Operating cash flow | (6.7) | (3.7) | 6.4 | 343.7 | (475.2) | 401.2 | +184.4% | |
| Capital expenditure | 0.0 | (3.1) | 0.0 | (140.6) | (128.2) | (468.6) | −265.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3.8) | — | |
| Free cash flow | (6.7) | (6.8) | 203.2 | 203.2 | (603.4) | (67.4) | +88.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.