| INR millions | FY2021 | FY2021 | FY2022 | FY2024 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 9.0 | 10.5 | — | 14.4 | 15.5 | +7.9% | |
| Change in working capital | — | (130.8) | (98.2) | — | (424.2) | (325.7) | +23.2% | |
| Operating cash flow | — | (111.3) | (49.1) | — | (284.7) | (237.7) | +16.5% | |
| Capital expenditure | — | (254.3) | (99.7) | — | (165.7) | (60.2) | +63.7% | |
| Dividends paid | — | 0.0 | 0.0 | — | 0.0 | 0.0 | — | |
| Free cash flow | (365.6) | (365.6) | (148.8) | (450.5) | (450.5) | (297.8) | +33.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.