| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 8.6 | 11.0 | 14.9 | 17.4 | 18.7 | +7.4% | |
| Change in working capital | — | (22.7) | (185.8) | (150.5) | (129.9) | (183.4) | −41.2% | |
| Operating cash flow | — | 128.7 | 197.7 | 53.7 | 127.9 | 110.5 | −13.6% | |
| Capital expenditure | — | (59.5) | (96.2) | (178.4) | (57.7) | (506.5) | −777.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 69.2 | 69.2 | 101.5 | (124.7) | 70.2 | (396.0) | −664.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.