| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 3.9 | 4.7 | 6.2 | 8.0 | 16.5 | +106.0% | |
| Change in working capital | — | (61.0) | (21.9) | (75.5) | (126.4) | (274.1) | −116.9% | |
| Operating cash flow | — | (41.7) | (1.7) | (18.6) | (23.0) | (111.0) | −383.3% | |
| Capital expenditure | — | (4.9) | (7.8) | (16.1) | (170.9) | (208.5) | −22.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (46.6) | (46.6) | (9.4) | (34.7) | (193.9) | (319.5) | −64.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.