| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 0.6 | 1.0 | 1.6 | 3.6 | 4.2 | +15.9% | |
| Change in working capital | — | (62.9) | (120.2) | (141.0) | (638.6) | (718.6) | −12.5% | |
| Operating cash flow | — | (33.2) | (98.5) | (45.5) | (478.7) | (419.4) | +12.4% | |
| Capital expenditure | — | (1.3) | (0.7) | (9.9) | (4.1) | (5.7) | −40.9% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (34.5) | (34.5) | (99.2) | (55.4) | (482.7) | (425.1) | +11.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.