| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 8.8 | 17.3 | 14.9 | 37.9 | 49.0 | +29.3% | |
| Change in working capital | — | (20.0) | 22.5 | (20.1) | 29.8 | (210.9) | −807.8% | |
| Operating cash flow | — | (8.5) | 40.8 | 6.0 | 93.1 | (92.1) | −198.9% | |
| Capital expenditure | — | (47.9) | (17.3) | (53.6) | (135.4) | (85.8) | +36.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (56.4) | (56.4) | 23.5 | (47.6) | (42.2) | (177.8) | −321.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.