| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 4.4 | 8.0 | 33.8 | 39.2 | 29.7 | −24.2% | |
| Change in working capital | — | (149.7) | (60.2) | 197.8 | (157.2) | (354.7) | −125.6% | |
| Operating cash flow | — | (144.1) | 56.0 | 331.1 | 19.9 | (249.2) | −1349.6% | |
| Capital expenditure | — | (2.2) | (74.3) | (266.2) | (33.2) | (407.9) | −1127.1% | |
| Dividends paid | — | 0.0 | (25.1) | 0.0 | (18.8) | (15.0) | +19.9% | |
| Free cash flow | (146.3) | (146.3) | (18.3) | 65.0 | (13.3) | (657.1) | −4841.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.