| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 69.3 | 77.5 | 86.0 | 127.9 | 164.5 | +28.6% | |
| Change in working capital | — | 256.1 | 19.5 | (1,062.1) | (4,848.2) | (4,804.5) | +0.9% | |
| Operating cash flow | — | 585.2 | 452.9 | 46.6 | (1,818.2) | (902.6) | +50.4% | |
| Capital expenditure | — | (350.7) | (250.0) | (254.8) | (493.6) | (1,348.9) | −173.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 234.5 | 234.5 | 203.0 | (208.1) | (2,311.8) | (2,251.5) | +2.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.