| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 7.6 | 7.0 | 12.4 | 14.4 | 15.2 | +5.6% | |
| Change in working capital | — | (3.0) | (5.5) | (29.7) | (2.4) | (24.0) | −905.5% | |
| Operating cash flow | — | 16.0 | 8.3 | 19.4 | 54.3 | 24.4 | −55.0% | |
| Capital expenditure | — | (20.9) | (24.4) | (46.4) | (87.2) | (146.7) | −68.2% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (4.8) | (4.8) | (16.0) | (27.0) | (32.9) | (122.2) | −271.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.