| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 0.2 | 2.1 | 5.8 | 14.1 | 14.8 | +5.0% | |
| Change in working capital | — | (45.4) | (48.1) | (70.6) | (290.6) | (436.6) | −50.3% | |
| Operating cash flow | — | (32.4) | (14.1) | 0.8 | (114.4) | (125.9) | −10.1% | |
| Capital expenditure | — | (4.9) | (43.7) | (46.4) | (48.7) | (101.4) | −108.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (37.4) | (37.4) | (57.8) | (45.7) | (163.1) | (227.3) | −39.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.