| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 6.0 | 6.3 | 6.6 | 9.3 | 10.8 | +16.6% | |
| Change in working capital | — | (3.3) | (128.7) | (13.4) | (356.1) | (373.4) | −4.9% | |
| Operating cash flow | — | 24.8 | (117.8) | 44.6 | (133.4) | 72.1 | +154.0% | |
| Capital expenditure | — | (8.6) | (3.0) | (40.4) | (70.1) | (628.1) | −796.1% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | — | — | — | |
| Free cash flow | 16.3 | 16.3 | (120.8) | 4.2 | (203.5) | (556.0) | −173.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.