| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 4.7 | 4.8 | 6.7 | 14.2 | 37.3 | +162.7% | |
| Change in working capital | — | (9.7) | (288.0) | (533.1) | (2,496.1) | (1,979.2) | +20.7% | |
| Operating cash flow | — | 10.5 | (182.0) | (97.6) | (1,166.4) | 191.2 | +116.4% | |
| Capital expenditure | — | (0.5) | (1.6) | (54.3) | (46.5) | (994.3) | −2036.9% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 10.0 | 10.0 | (183.7) | (151.9) | (1,212.9) | (803.1) | +33.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.