| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 9.7 | 14.3 | 21.6 | 20.5 | 25.5 | +24.5% | |
| Change in working capital | — | (117.1) | 86.1 | (143.6) | (156.7) | (188.6) | −20.3% | |
| Operating cash flow | — | (14.5) | 235.1 | 27.0 | 75.6 | 40.2 | −46.8% | |
| Capital expenditure | — | (13.7) | (152.6) | (52.9) | (88.8) | (67.2) | +24.3% | |
| Dividends paid | — | 0.0 | 0.0 | (63.5) | 0.0 | 0.0 | — | |
| Free cash flow | (28.2) | (28.2) | 82.6 | (25.9) | (13.2) | (27.0) | −104.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.