| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 26.4 | 53.4 | 68.5 | 91.5 | 97.7 | +6.8% | |
| Change in working capital | — | (27.9) | (171.1) | (695.5) | (1,012.3) | (136.2) | +86.6% | |
| Operating cash flow | — | 91.9 | 16.7 | (176.6) | (263.7) | 577.3 | +318.9% | |
| Capital expenditure | — | (3.4) | (31.5) | (2.5) | (41.2) | (8.5) | +79.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | (15.2) | (43.4) | −186.0% | |
| Free cash flow | 88.5 | 88.5 | (14.8) | (179.1) | (304.9) | 568.8 | +286.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.