| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 1.9 | 5.1 | 9.6 | 16.8 | 57.5 | +242.1% | |
| Change in working capital | — | (124.7) | (174.6) | (42.5) | (250.9) | (912.8) | −263.7% | |
| Operating cash flow | — | (98.5) | (154.1) | 40.9 | (114.6) | (579.3) | −405.3% | |
| Capital expenditure | — | (2.9) | (30.0) | (17.8) | (53.6) | (327.9) | −512.1% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (101.3) | (101.3) | (184.1) | 23.1 | (168.2) | (842.7) | −401.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.