| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 13.7 | 59.4 | 128.1 | 179.9 | 441.9 | +145.7% | |
| Change in working capital | — | (892.4) | 282.1 | (154.5) | (1,987.1) | (3,868.0) | −94.7% | |
| Operating cash flow | — | (625.8) | 639.9 | 607.5 | (68.3) | (410.3) | −500.3% | |
| Capital expenditure | — | (323.8) | (1,376.4) | (484.0) | (1,190.7) | (5,132.0) | −331.0% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (949.6) | (949.6) | (731.5) | 136.5 | (1,237.4) | (5,542.2) | −347.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.