| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 43.0 | 17.0 | 19.7 | 24.8 | 31.0 | +24.9% | |
| Change in working capital | (109.0) | (102.3) | (173.5) | (610.6) | (395.6) | +35.2% | |
| Operating cash flow | (57.3) | (5.5) | 59.0 | (373.9) | (26.2) | +93.0% | |
| Capital expenditure | (5.9) | (30.7) | (75.1) | (1.3) | (228.6) | −17755.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (63.2) | (36.2) | (16.1) | (375.2) | (254.7) | +32.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.