| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 698.0 | 1,158.1 | 1,123.7 | 31.7 | 41.6 | +31.3% | |
| Change in working capital | (1,108.1) | (1,184.9) | (1,521.4) | (3,701.4) | (3,680.3) | +0.6% | |
| Operating cash flow | (347.0) | 191.6 | (80.7) | (1,182.3) | (758.9) | +35.8% | |
| Capital expenditure | (7.6) | (26.8) | (9.4) | (39.6) | (29.4) | +25.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (354.5) | 164.8 | (90.0) | (1,221.9) | (788.4) | +35.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.