| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 0.7 | 2.4 | 3.1 | 3.4 | 4.1 | +19.9% | |
| Change in working capital | — | (60.8) | (53.7) | (5.4) | (131.7) | (213.8) | −62.4% | |
| Operating cash flow | — | (43.0) | (30.7) | 29.3 | (99.4) | (130.7) | −31.5% | |
| Capital expenditure | — | (1.3) | (25.3) | (13.6) | (1.5) | (112.1) | −7435.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (44.3) | (44.3) | (55.9) | 15.7 | (100.9) | (158.0) | −56.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.