| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 62.5 | 73.3 | 91.3 | 95.4 | 96.9 | +1.6% | |
| Change in working capital | — | (53.3) | (454.9) | (190.6) | (267.6) | 44.4 | +116.6% | |
| Operating cash flow | — | 176.8 | (334.3) | 43.2 | (10.0) | 78.6 | +885.1% | |
| Capital expenditure | — | (309.8) | (363.6) | (105.9) | (129.3) | (60.4) | +53.2% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (133.0) | (133.0) | (697.9) | (62.8) | (139.3) | 18.2 | +113.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.