| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 280.2 | 306.5 | 368.0 | 370.0 | 452.1 | +22.2% | |
| Change in working capital | — | 299.5 | 219.7 | 51.6 | 99.3 | 45.6 | −54.1% | |
| Operating cash flow | — | (2,889.6) | (1,559.4) | (21.9) | 1,626.6 | 150.7 | −90.7% | |
| Capital expenditure | — | (106.6) | (150.5) | (89.8) | (121.4) | (408.4) | −236.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (2,996.2) | (2,996.2) | (1,709.9) | (111.7) | 1,505.2 | (257.7) | −117.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.