| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 14.7 | 67.9 | 66.1 | 70.2 | 104.6 | +49.1% | |
| Change in working capital | — | (118.3) | (39.4) | (161.1) | (464.3) | (32.7) | +93.0% | |
| Operating cash flow | — | (25.1) | 120.4 | 26.9 | (248.8) | 169.1 | +168.0% | |
| Capital expenditure | — | (19.0) | (41.6) | (98.2) | (448.9) | (392.4) | +12.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (44.1) | (44.1) | 87.5 | (71.3) | (622.5) | (222.8) | +64.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.