| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 1.8 | 2.7 | 15.6 | 18.1 | 64.2 | +254.2% | |
| Change in working capital | — | (19.9) | (17.3) | (203.1) | (437.9) | (450.5) | −2.9% | |
| Operating cash flow | — | (5.5) | 4.3 | (138.0) | (276.5) | (190.0) | +31.3% | |
| Capital expenditure | — | (0.9) | (39.1) | (23.9) | (120.0) | (227.7) | −89.7% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (6.4) | (6.4) | (34.8) | (161.9) | (396.5) | (417.7) | −5.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.