| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 32.2 | 141.6 | 409.0 | 610.1 | 719.1 | +17.9% | |
| Change in working capital | — | (123.2) | (366.2) | (163.8) | (318.1) | (525.5) | −65.2% | |
| Operating cash flow | — | (61.6) | (124.1) | 374.1 | 465.3 | 420.8 | −9.6% | |
| Capital expenditure | — | (203.3) | (501.8) | (1,123.5) | (1,109.6) | (1,170.5) | −5.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (264.9) | (264.9) | (626.0) | (749.4) | (641.1) | (700.4) | −9.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.