| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 32.3 | 31.3 | 31.3 | 28.6 | 27.0 | −5.3% | |
| Change in working capital | — | (197.0) | (57.8) | 18.4 | (249.4) | (155.0) | +37.9% | |
| Operating cash flow | — | (146.3) | 114.7 | 177.9 | (69.4) | 3.9 | +105.6% | |
| Capital expenditure | — | (82.8) | (47.9) | (21.2) | (22.8) | (124.8) | −446.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (229.1) | (229.1) | 66.8 | 156.7 | (92.2) | (121.0) | −31.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.