| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 19.6 | 20.9 | 34.0 | 67.4 | 97.8 | +45.0% | |
| Change in working capital | — | (22.2) | (47.9) | (214.9) | (630.2) | (256.5) | +59.3% | |
| Operating cash flow | — | 46.2 | 22.6 | (4.9) | (327.4) | 143.5 | +143.8% | |
| Capital expenditure | — | (66.4) | (52.8) | (195.4) | (387.0) | (425.6) | −9.9% | |
| Dividends paid | — | (11.5) | 0.0 | (24.8) | (30.0) | 0.0 | +100.0% | |
| Free cash flow | (20.2) | (20.2) | (30.2) | (200.3) | (714.5) | (282.1) | +60.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.