| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 8.3 | 9.0 | 9.6 | 9.9 | 10.1 | +1.2% | |
| Change in working capital | — | 35.2 | (74.2) | 22.0 | (64.6) | (123.1) | −90.7% | |
| Operating cash flow | — | 49.5 | (61.0) | 55.0 | (14.7) | (77.1) | −425.8% | |
| Capital expenditure | — | (8.4) | (8.4) | (2.9) | (46.4) | (165.0) | −255.9% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 41.2 | 41.2 | (69.3) | 52.1 | (61.0) | (242.0) | −296.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.