| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 6.7 | 27.8 | 27.7 | 35.4 | 54.2 | +53.3% | |
| Change in working capital | — | 54.7 | (34.9) | 3.6 | (77.5) | (434.1) | −460.3% | |
| Operating cash flow | — | 72.3 | (1.8) | 69.9 | 33.1 | (237.5) | −817.1% | |
| Capital expenditure | — | (127.0) | (41.9) | (33.8) | (60.5) | (371.6) | −514.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (54.7) | (54.7) | (43.7) | 36.1 | (27.4) | (609.1) | −2126.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.