| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 75.5 | 88.5 | 157.1 | 311.2 | 560.2 | +80.0% | |
| Change in working capital | — | (700.8) | (610.2) | (3,573.7) | (1,886.4) | (4,771.2) | −152.9% | |
| Operating cash flow | — | 355.7 | 446.0 | (1,978.1) | (10.9) | 19.1 | +275.4% | |
| Capital expenditure | — | (67.2) | (71.2) | (188.8) | (264.9) | (1,363.3) | −414.6% | |
| Dividends paid | — | (10.0) | (38.5) | (10.0) | (180.0) | (180.0) | +0.0% | |
| Free cash flow | 288.5 | 288.5 | 374.8 | (2,166.9) | (275.8) | (1,344.1) | −387.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.