| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 5.2 | 7.7 | 33.7 | 53.5 | 95.1 | +77.8% | |
| Change in working capital | — | (162.9) | (131.7) | (82.0) | (705.1) | (812.8) | −15.3% | |
| Operating cash flow | — | (100.8) | (42.8) | 214.9 | (304.4) | 158.8 | +152.2% | |
| Capital expenditure | — | (11.3) | (7.1) | (362.3) | (364.5) | (345.3) | +5.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (112.1) | (112.1) | (49.9) | 139.3 | (634.8) | 4.5 | +100.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.