| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 10.5 | 14.1 | 17.0 | 16.3 | 18.1 | +10.8% | |
| Change in working capital | — | (40.9) | (6.2) | (77.7) | (136.0) | (14.4) | +89.4% | |
| Operating cash flow | — | 8.7 | 25.2 | 0.5 | (84.6) | 22.7 | +126.8% | |
| Capital expenditure | — | (50.7) | (86.6) | (19.0) | (68.3) | (84.5) | −23.8% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (42.0) | (42.0) | (61.4) | (18.5) | (152.9) | (61.8) | +59.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.