| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 31.7 | 48.5 | 55.4 | 75.8 | 98.9 | +30.5% | |
| Change in working capital | — | 163.3 | (33.8) | (80.3) | (168.6) | (148.2) | +12.1% | |
| Operating cash flow | — | 233.9 | 64.8 | 57.4 | 8.7 | 67.0 | +672.5% | |
| Capital expenditure | — | (166.3) | (33.9) | (83.7) | (175.5) | (253.5) | −44.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 68.5 | 68.5 | 31.7 | (26.3) | (166.8) | (186.5) | −11.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.