| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 6.3 | 9.7 | 13.0 | 14.4 | 17.7 | +22.7% | |
| Change in working capital | — | (143.2) | (249.7) | (277.6) | (422.2) | (838.5) | −98.6% | |
| Operating cash flow | — | (83.2) | (195.1) | (158.8) | (289.2) | (525.2) | −81.6% | |
| Capital expenditure | — | (70.1) | (29.3) | (25.9) | (29.4) | (25.0) | +15.1% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (153.4) | (153.4) | (224.4) | (184.7) | (318.6) | (550.1) | −72.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.