| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 9.8 | 16.3 | 7.8 | 9.1 | 11.0 | +20.7% | |
| Change in working capital | — | 18.3 | (88.5) | (237.0) | (841.4) | (106.8) | +87.3% | |
| Operating cash flow | — | 49.6 | (52.5) | (25.7) | (647.4) | 123.6 | +119.1% | |
| Capital expenditure | — | (4.2) | (24.3) | (5.8) | (12.5) | (916.6) | −7212.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 45.4 | 45.4 | (76.8) | (31.6) | (659.9) | (776.9) | −17.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.