| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 6.9 | 9.2 | 12.3 | 15.7 | 28.3 | +79.9% | |
| Change in working capital | — | 48.6 | (170.3) | (219.5) | (249.3) | (286.9) | −15.1% | |
| Operating cash flow | — | 100.2 | (79.4) | (107.7) | (96.9) | (215.0) | −121.8% | |
| Capital expenditure | — | (17.2) | (40.0) | (41.2) | (71.2) | (255.1) | −258.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | 83.0 | 83.0 | (119.5) | (148.9) | (168.1) | (470.1) | −179.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.