| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 34.5 | 42.0 | 55.3 | 58.9 | 69.7 | +18.4% | |
| Change in working capital | — | (56.2) | (63.7) | (173.9) | (310.7) | 74.9 | +124.1% | |
| Operating cash flow | — | 27.9 | 58.3 | 30.3 | (17.4) | 70.4 | +504.3% | |
| Capital expenditure | — | (121.4) | (149.0) | (141.0) | (311.9) | (510.0) | −63.5% | |
| Dividends paid | — | (2.7) | 0.0 | 0.0 | (14.5) | (19.5) | −34.4% | |
| Free cash flow | (93.5) | (93.5) | (90.7) | (110.7) | (329.3) | (439.6) | −33.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.