| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 0.1 | 2.5 | 4.1 | 7.0 | 5.0 | −29.3% | |
| Change in working capital | — | (133.6) | (74.2) | (165.0) | (249.2) | (241.8) | +3.0% | |
| Operating cash flow | — | (64.7) | (2.8) | (10.9) | 22.2 | (41.8) | −288.7% | |
| Capital expenditure | — | (5.5) | (52.6) | (1.9) | (40.4) | (48.7) | −20.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (70.2) | (70.2) | (55.5) | (12.7) | (18.3) | (90.5) | −395.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.