| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 5.3 | 5.9 | 7.0 | 6.8 | 5.8 | −14.7% | |
| Change in working capital | — | (36.9) | (195.2) | (38.1) | (43.7) | (170.1) | −289.5% | |
| Operating cash flow | — | (1.7) | (155.2) | 14.3 | 57.9 | (134.5) | −332.2% | |
| Capital expenditure | — | (3.2) | (4.8) | (6.1) | (0.4) | (1.3) | −198.9% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (4.8) | (4.8) | (160.0) | 8.3 | 57.5 | (135.8) | −336.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.