| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 3.2 | 2.3 | 2.7 | 5.6 | 15.9 | +184.8% | |
| Change in working capital | — | (414.9) | (1,889.1) | 551.5 | (63.7) | (119.2) | −87.2% | |
| Operating cash flow | — | (349.8) | (1,766.9) | 717.0 | 131.5 | 186.1 | +41.5% | |
| Capital expenditure | — | (0.4) | (0.3) | (85.0) | (54.0) | (20.0) | +63.0% | |
| Free cash flow | (350.2) | (350.2) | (1,767.2) | 632.0 | 77.5 | 168.7 | +117.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.