| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 68.7 | 70.1 | 186.2 | 269.2 | 440.1 | +63.5% | |
| Change in working capital | (413.0) | (1,486.7) | (1,535.6) | (2,761.5) | (2,369.9) | +14.2% | |
| Operating cash flow | 111.3 | (729.8) | (95.2) | (315.3) | 848.6 | +369.1% | |
| Capital expenditure | (274.0) | (385.9) | (688.0) | (765.2) | (475.6) | +37.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (162.7) | (1,115.7) | (783.2) | (1,069.9) | 460.8 | +143.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.