| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 2.5 | 6.2 | 5.1 | 13.9 | 28.1 | +101.9% | |
| Change in working capital | — | (147.6) | (76.7) | 28.2 | (254.1) | (931.9) | −266.7% | |
| Operating cash flow | — | (131.2) | (36.2) | 94.8 | (140.0) | (814.4) | −481.5% | |
| Capital expenditure | — | (15.4) | (6.3) | (78.6) | (173.9) | (44.8) | +74.2% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (146.6) | (146.6) | (42.5) | 16.2 | (313.9) | (859.2) | −173.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.