| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 4.9 | 9.6 | 8.5 | 29.8 | 45.1 | +51.7% | |
| Change in working capital | — | (81.6) | 14.2 | (35.9) | (51.4) | (53.7) | −4.4% | |
| Operating cash flow | — | (19.1) | 45.8 | (14.1) | 53.3 | (8.7) | −116.4% | |
| Capital expenditure | — | (5.7) | (54.9) | (20.4) | (34.4) | (95.8) | −178.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (24.8) | (24.8) | (9.1) | (34.4) | 18.9 | (104.5) | −653.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.