| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 14.6 | 21.4 | 27.3 | 40.5 | 73.8 | +82.2% | |
| Change in working capital | — | (9.2) | (65.0) | (143.9) | (124.2) | (407.9) | −228.4% | |
| Operating cash flow | — | 48.9 | (3.8) | 23.9 | 65.9 | (58.0) | −187.9% | |
| Capital expenditure | — | (59.7) | (138.4) | (105.3) | (332.7) | (767.1) | −130.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (6.5) | (6.5) | (139.3) | (81.4) | (266.8) | (825.0) | −209.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.