| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 6.6 | 2.7 | 2.6 | 2.3 | 3.0 | +29.0% | |
| Change in working capital | — | (189.6) | 54.9 | 123.7 | (184.1) | (41.8) | +77.3% | |
| Operating cash flow | — | (112.0) | 100.3 | 238.8 | (31.1) | 132.2 | +524.8% | |
| Capital expenditure | — | (0.8) | (1.0) | (3.5) | (0.6) | (6.3) | −895.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (112.7) | (112.7) | 99.3 | 235.3 | (31.8) | 125.8 | +496.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.