| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 4.5 | 4.3 | 3.5 | 6.2 | 6.5 | +5.1% | |
| Change in working capital | — | (20.7) | (11.0) | (19.5) | (304.5) | (160.2) | +47.4% | |
| Operating cash flow | — | (11.4) | (2.4) | 11.7 | (244.7) | (83.6) | +65.8% | |
| Capital expenditure | — | (2.1) | (0.2) | (0.6) | (34.1) | (26.6) | +22.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (13.6) | (13.6) | (2.6) | 11.2 | (278.9) | (110.2) | +60.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.