| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 11.8 | 11.5 | 14.8 | 22.7 | 25.4 | +12.1% | |
| Change in working capital | — | (16.5) | 269.7 | (150.2) | (328.9) | (123.3) | +62.5% | |
| Operating cash flow | — | 11.4 | 347.5 | (39.2) | (133.3) | (50.0) | +62.5% | |
| Capital expenditure | — | (6.6) | (59.3) | (61.0) | (29.7) | (6.8) | +77.1% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 4.8 | 4.8 | 288.2 | (100.3) | (162.9) | (56.8) | +65.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.