| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 69.5 | 93.4 | 108.2 | 135.6 | 141.0 | +4.0% | |
| Change in working capital | — | (86.4) | 110.8 | (112.0) | (313.5) | (558.6) | −78.2% | |
| Operating cash flow | — | 11.3 | 277.2 | 147.4 | 24.6 | (265.9) | −1178.8% | |
| Capital expenditure | — | (119.4) | (279.1) | (246.2) | (187.0) | (275.2) | −47.2% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (108.1) | (108.1) | (1.9) | (98.8) | (162.3) | (541.1) | −233.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.