| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 37.0 | 35.7 | 38.2 | 12.6 | 28.0 | +122.1% | |
| Change in working capital | — | (171.1) | (164.3) | (311.8) | (464.2) | (138.2) | +70.2% | |
| Operating cash flow | — | (93.3) | (86.7) | (94.7) | (291.7) | 116.8 | +140.0% | |
| Capital expenditure | — | (13.9) | (6.3) | (14.3) | (78.2) | (243.8) | −211.9% | |
| Dividends paid | — | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | — | |
| Free cash flow | (107.1) | (107.1) | (93.0) | (109.0) | (369.8) | (127.0) | +65.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.