| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 0.0 | 0.7 | 1.7 | 6.5 | 7.3 | +12.9% | |
| Change in working capital | — | 112.0 | (171.7) | 1.7 | 409.2 | (853.1) | −308.5% | |
| Operating cash flow | — | 118.9 | (67.3) | 174.9 | 564.6 | (617.8) | −209.4% | |
| Capital expenditure | — | (0.2) | (7.2) | (27.8) | (14.7) | (21.9) | −49.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | 118.6 | 118.6 | (74.5) | 147.1 | 550.0 | (639.8) | −216.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.