| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 8.9 | 24.0 | 22.1 | 18.0 | 82.7 | +359.9% | |
| Change in working capital | (262.9) | 467.9 | (858.0) | (718.7) | (1,539.6) | −114.2% | |
| Operating cash flow | (247.6) | (291.6) | (790.9) | (2.0) | 607.4 | +30996.0% | |
| Capital expenditure | (57.6) | (81.2) | (3.2) | (49.3) | (46.5) | +5.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | (32.4) | — | |
| Free cash flow | (305.2) | (372.8) | (794.2) | (51.2) | 560.9 | +1194.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.