| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 14.8 | 15.0 | 16.1 | 17.7 | 18.5 | +4.6% | |
| Change in working capital | (73.4) | 9.0 | (194.3) | (176.5) | (95.5) | +45.9% | |
| Operating cash flow | (2.0) | 63.2 | (100.2) | (53.9) | 93.1 | +272.9% | |
| Capital expenditure | (18.1) | (19.8) | (43.7) | (38.3) | (33.7) | +11.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (20.1) | 43.4 | (119.1) | (92.1) | 59.4 | +164.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.