| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 30.5 | 37.1 | 58.6 | 99.2 | 102.2 | +3.0% | |
| Change in working capital | — | (155.4) | (245.3) | 210.9 | (10.5) | (388.8) | −3602.9% | |
| Operating cash flow | — | (27.5) | 234.9 | 427.1 | 326.6 | (69.6) | −121.3% | |
| Capital expenditure | — | (51.6) | (83.2) | (492.5) | (337.2) | (138.2) | +59.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (79.1) | (79.1) | 151.8 | (65.4) | (10.6) | (207.8) | −1860.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.