| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 5.0 | 8.4 | 14.0 | 42.5 | 66.9 | +57.3% | |
| Change in working capital | — | (68.3) | 23.1 | (30.5) | (47.2) | (113.8) | −141.2% | |
| Operating cash flow | — | (54.4) | 65.7 | 42.8 | 86.4 | 96.3 | +11.5% | |
| Capital expenditure | — | (17.3) | (173.2) | (100.0) | (233.5) | (463.6) | −98.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (71.8) | (71.8) | (107.5) | (57.1) | (147.2) | (362.2) | −146.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.