| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 8.2 | 17.5 | 33.2 | 53.5 | 74.2 | +38.7% | |
| Change in working capital | — | (55.4) | 144.1 | (293.9) | (883.4) | (322.8) | +63.5% | |
| Operating cash flow | — | 28.4 | 258.5 | 227.0 | (160.9) | 467.1 | +390.4% | |
| Capital expenditure | — | (67.6) | (105.8) | (79.9) | (572.9) | (741.5) | −29.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | (29.5) | — | |
| Free cash flow | (39.2) | (39.2) | 152.7 | 147.0 | (733.7) | (274.3) | +62.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.