| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 9.8 | 10.7 | 11.2 | 14.8 | 49.4 | +234.3% | |
| Change in working capital | — | (17.0) | 12.8 | (113.5) | (127.6) | (387.7) | −203.9% | |
| Operating cash flow | — | (23.2) | 40.6 | (47.1) | 12.4 | (199.9) | −1705.6% | |
| Capital expenditure | — | (7.3) | (47.7) | (93.9) | (295.7) | (315.0) | −6.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (30.5) | (30.5) | (6.7) | (140.9) | (277.7) | (514.9) | −85.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.