| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 13.4 | 57.7 | 64.3 | 62.8 | 66.4 | +5.8% | |
| Change in working capital | — | 20.2 | 65.6 | (162.4) | (961.7) | (899.2) | +6.5% | |
| Operating cash flow | — | 79.3 | 150.9 | 46.4 | (671.2) | (518.2) | +22.8% | |
| Capital expenditure | — | (92.9) | (143.3) | (28.2) | (75.6) | (41.1) | +45.7% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (13.5) | (13.5) | 37.2 | 20.4 | (746.8) | (547.8) | +26.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.