| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 15.2 | 16.4 | 19.7 | 34.8 | 49.7 | +43.0% | |
| Change in working capital | — | 49.7 | (58.1) | (135.0) | (82.5) | (148.1) | −79.6% | |
| Operating cash flow | — | 78.7 | (5.0) | (67.3) | 36.8 | (37.7) | −202.5% | |
| Capital expenditure | — | (72.1) | (84.5) | (92.1) | (114.8) | (294.6) | −156.6% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 51.2 | 51.2 | (89.4) | (142.8) | (78.1) | (332.3) | −325.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.