| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 2.0 | 8.5 | 6.3 | 5.0 | 5.8 | +14.5% | |
| Change in working capital | — | (56.1) | 138.9 | (137.1) | 223.6 | (254.4) | −213.8% | |
| Operating cash flow | — | 40.3 | 244.6 | 118.2 | 505.4 | 27.1 | −94.6% | |
| Capital expenditure | — | (23.5) | (2.1) | (0.5) | (5.5) | (4.9) | +12.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 16.8 | 16.8 | 242.5 | 117.7 | 499.8 | 22.2 | −95.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.