| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 20.3 | 17.4 | 15.6 | 19.6 | 23.7 | +20.8% | |
| Change in working capital | — | (56.0) | (15.0) | (42.5) | (365.6) | (366.6) | −0.3% | |
| Operating cash flow | — | (28.3) | 13.4 | 87.8 | (199.0) | (86.6) | +56.5% | |
| Capital expenditure | — | (6.6) | (18.1) | (51.3) | (136.1) | (55.6) | +59.1% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (35.0) | (35.0) | (4.7) | 36.5 | (335.1) | (142.3) | +57.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.