| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 17.4 | 21.9 | 23.9 | 42.6 | 53.7 | +26.1% | |
| Change in working capital | — | (297.5) | (36.7) | 114.4 | (1,146.2) | (419.0) | +63.4% | |
| Operating cash flow | — | 165.3 | 595.5 | 759.4 | (316.7) | 398.2 | +225.7% | |
| Capital expenditure | — | (3.2) | (124.7) | (2.5) | (23.9) | (548.7) | −2192.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | (20.4) | — | |
| Free cash flow | 162.1 | 162.1 | 470.8 | 756.8 | (340.7) | (150.5) | +55.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.