| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 126.6 | 99.0 | 84.9 | 77.0 | 66.9 | −13.1% | |
| Change in working capital | — | (353.5) | (8.3) | (265.9) | (336.9) | (439.9) | −30.6% | |
| Operating cash flow | — | (100.1) | 176.4 | 66.3 | 41.7 | (27.7) | −166.4% | |
| Capital expenditure | — | (24.7) | (27.8) | (148.6) | (116.3) | (139.5) | −20.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (124.8) | (124.8) | 148.6 | (82.3) | (74.6) | (167.1) | −124.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.