| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 20.9 | 18.4 | 15.4 | 23.0 | 25.2 | +9.5% | |
| Change in working capital | — | (283.7) | (174.8) | (199.2) | (132.1) | (192.7) | −45.8% | |
| Operating cash flow | — | (82.0) | 41.6 | 39.4 | 80.6 | 40.5 | −49.7% | |
| Capital expenditure | — | (59.1) | (37.9) | (3.0) | (66.7) | (78.9) | −18.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (89.2) | (89.2) | 6.6 | 36.4 | 14.0 | 17.6 | +26.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.