| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 3.1 | 4.4 | 6.1 | 6.7 | 9.9 | +46.9% | |
| Change in working capital | — | (26.7) | (122.8) | (410.7) | (579.8) | (365.3) | +37.0% | |
| Operating cash flow | — | (15.6) | (69.2) | (242.2) | (411.4) | (239.7) | +41.7% | |
| Capital expenditure | — | (7.7) | (13.5) | (7.3) | (8.4) | (66.0) | −682.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | — | |
| Free cash flow | (23.3) | (23.3) | (82.7) | (249.5) | (419.8) | (305.7) | +27.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.