| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 16.8 | 19.7 | 21.6 | 27.5 | 41.0 | +49.0% | |
| Change in working capital | — | (21.0) | (148.7) | (166.5) | (351.3) | 443.8 | +226.3% | |
| Operating cash flow | — | 29.1 | (78.0) | (33.3) | (95.8) | 892.0 | +1030.8% | |
| Capital expenditure | — | (19.3) | (27.6) | (24.3) | (125.4) | (196.5) | −56.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | (7.0) | (7.5) | −6.1% | |
| Free cash flow | 9.9 | 9.9 | (105.6) | (57.6) | (221.3) | 695.5 | +414.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.