| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 77.5 | 748.0 | 1,842.5 | 629.9 | 304.9 | −51.6% | |
| Change in working capital | — | 508.1 | 351.9 | 1,263.3 | (887.9) | (2,242.3) | −152.5% | |
| Operating cash flow | — | (368.9) | 1,832.3 | 2,303.8 | 1,319.0 | (972.4) | −173.7% | |
| Capital expenditure | — | (19.4) | (15.8) | (734.6) | (151.7) | (144.8) | +4.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (388.3) | (388.3) | 1,816.5 | 1,569.2 | 1,167.2 | (1,117.2) | −195.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.