| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 39.7 | 41.9 | 37.5 | 38.5 | 46.0 | +19.6% | |
| Change in working capital | — | (103.8) | (0.8) | (43.7) | (254.6) | (398.4) | −56.5% | |
| Operating cash flow | — | (17.8) | 86.2 | 57.4 | (112.8) | (243.0) | −115.4% | |
| Capital expenditure | — | (126.6) | (4.5) | (47.4) | (285.7) | (25.9) | +90.9% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (144.4) | (144.4) | 81.7 | 10.0 | (398.6) | (268.9) | +32.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.