| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 47.1 | 59.7 | 64.0 | 73.6 | 79.9 | +8.5% | |
| Change in working capital | — | (262.2) | (48.3) | (107.6) | (330.6) | (257.6) | +22.1% | |
| Operating cash flow | — | (173.4) | 58.2 | 67.7 | (31.3) | (15.4) | +50.9% | |
| Capital expenditure | — | (155.2) | (135.6) | (136.4) | (353.1) | (203.5) | +42.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (328.6) | (328.6) | (77.4) | (68.7) | (384.5) | (218.9) | +43.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.