| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 1.2 | 2.0 | 8.3 | 10.3 | 11.3 | +10.0% | |
| Change in working capital | — | 25.7 | (26.2) | 2.8 | (13.5) | (122.2) | −802.7% | |
| Operating cash flow | — | 35.6 | (1.0) | 37.2 | 45.6 | 15.3 | −66.4% | |
| Capital expenditure | — | (2.6) | (9.2) | (67.6) | (65.4) | (125.6) | −91.9% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 34.2 | 34.2 | (5.5) | 11.7 | 36.1 | 8.7 | −76.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.