| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 67.9 | 69.1 | 83.2 | 87.6 | 93.7 | +7.0% | |
| Change in working capital | — | (284.4) | (107.1) | (160.4) | (631.3) | (371.6) | +41.1% | |
| Operating cash flow | — | (128.6) | 162.8 | 217.4 | (72.6) | 140.5 | +293.4% | |
| Capital expenditure | — | (50.2) | (192.6) | (106.0) | (81.9) | (129.9) | −58.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (178.8) | (178.8) | (29.8) | 111.5 | (154.5) | 10.6 | +106.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.