| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 12.4 | 15.0 | 20.3 | 26.9 | 31.5 | +17.2% | |
| Change in working capital | — | (150.5) | (87.5) | (197.8) | (247.3) | (440.4) | −78.1% | |
| Operating cash flow | — | (77.4) | (9.0) | (71.4) | (16.2) | (169.4) | −945.0% | |
| Capital expenditure | — | (2.5) | (28.8) | (23.5) | (47.7) | (126.9) | −166.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (79.9) | (79.9) | (37.7) | (94.8) | (59.5) | (289.5) | −386.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.