| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 16.2 | 1.9 | 20.3 | 63.3 | 94.2 | +48.8% | |
| Change in working capital | — | (29.0) | (8.1) | (302.4) | (121.3) | (316.1) | −160.6% | |
| Operating cash flow | — | 10.9 | 17.8 | 1.4 | (80.4) | (116.4) | −44.8% | |
| Capital expenditure | — | (13.4) | (1.9) | (51.2) | (731.0) | (90.8) | +87.6% | |
| Dividends paid | — | 0.0 | 0.0 | (116.8) | 0.0 | 0.0 | — | |
| Free cash flow | (2.4) | (2.4) | 16.4 | (47.1) | (811.4) | (207.1) | +74.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.