| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 2.3 | 2.2 | 2.0 | 1.9 | 2.1 | +10.2% | |
| Change in working capital | — | (98.1) | (49.1) | 254.2 | (320.1) | (435.9) | −36.2% | |
| Operating cash flow | — | (67.6) | (0.9) | 354.8 | (138.9) | (180.3) | −29.8% | |
| Capital expenditure | — | (6.8) | (4.4) | (22.6) | (18.8) | (61.9) | −229.7% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (68.5) | (68.5) | (2.5) | 348.6 | (148.8) | (242.2) | −62.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.