| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 0.9 | 2.0 | 6.2 | 8.8 | 12.2 | +38.5% | |
| Change in working capital | — | (30.3) | 4.8 | (33.2) | (78.8) | (64.1) | +18.6% | |
| Operating cash flow | — | (21.1) | 15.1 | 2.1 | 20.5 | 46.4 | +126.0% | |
| Capital expenditure | — | (8.7) | (16.9) | (38.8) | (93.1) | (134.6) | −44.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (29.8) | (29.8) | (1.8) | (36.7) | (72.6) | (88.2) | −21.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.