| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 0.6 | 1.8 | 5.6 | 8.5 | 8.2 | −3.3% | |
| Change in working capital | — | (48.0) | (89.5) | (153.7) | (99.5) | (702.8) | −606.1% | |
| Operating cash flow | — | (43.0) | (68.2) | (93.0) | 13.8 | (420.2) | −3149.7% | |
| Capital expenditure | — | (4.6) | (61.8) | (74.3) | (23.0) | (134.8) | −486.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (47.6) | (47.6) | (130.1) | (167.3) | (9.2) | (481.2) | −5127.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.