| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 21.6 | 27.3 | 26.8 | 28.3 | 36.5 | +28.8% | |
| Change in working capital | — | (454.4) | 41.4 | (376.3) | (733.9) | (787.2) | −7.3% | |
| Operating cash flow | — | (227.2) | 293.5 | (86.3) | (281.0) | (208.8) | +25.7% | |
| Capital expenditure | — | (57.4) | (83.3) | (44.6) | (76.6) | (1,020.0) | −1232.1% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (284.6) | (284.6) | 210.2 | (130.8) | (357.6) | (1,228.8) | −243.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.