| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 1.5 | 1.6 | 1.5 | 3.2 | 3.7 | +17.7% | |
| Change in working capital | — | (69.8) | (180.7) | (168.6) | (83.6) | (373.1) | −346.6% | |
| Operating cash flow | — | (63.2) | (158.2) | (132.4) | (151.1) | (193.9) | −28.3% | |
| Capital expenditure | — | (0.2) | (1.6) | (0.1) | (21.1) | (0.4) | +98.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (63.4) | (63.4) | (159.7) | (132.5) | (172.2) | (194.2) | −12.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.