| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 1.5 | 4.0 | 6.4 | 8.8 | 12.5 | +42.4% | |
| Change in working capital | — | 32.8 | (21.0) | (99.8) | (281.7) | (571.8) | −102.9% | |
| Operating cash flow | — | 33.5 | (13.2) | 14.7 | (18.1) | (406.1) | −2149.7% | |
| Capital expenditure | — | (33.5) | (4.0) | (31.9) | (25.3) | (53.3) | −110.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 0.0 | 0.0 | (17.1) | (17.2) | (43.4) | (459.4) | −959.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.