| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.2 | 4.3 | 5.5 | 5.9 | 11.2 | 13.0 | +16.1% | |
| Change in working capital | (177.6) | (75.5) | (210.3) | (99.8) | (1,208.3) | (1,313.6) | −8.7% | |
| Operating cash flow | (155.0) | (38.4) | (145.9) | 27.9 | (939.3) | (705.4) | +24.9% | |
| Capital expenditure | (0.5) | (20.2) | (8.2) | (30.9) | (45.2) | (20.7) | +54.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (155.6) | (56.4) | (153.4) | (1.9) | (983.4) | (722.2) | +26.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.