| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 37.7 | 45.0 | 58.7 | 75.8 | 89.8 | +18.4% | |
| Change in working capital | — | 5.8 | 41.6 | 184.3 | (71.9) | 48.0 | +166.8% | |
| Operating cash flow | — | 151.9 | 232.8 | 470.2 | 390.0 | 593.2 | +52.1% | |
| Capital expenditure | — | (65.8) | (233.4) | (164.0) | (232.3) | (351.9) | −51.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 86.1 | 86.1 | (0.5) | 306.2 | 157.7 | 241.4 | +53.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.