| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 24.7 | 66.2 | 107.4 | 311.6 | 641.6 | +105.9% | |
| Change in working capital | — | (710.6) | (80.8) | (1,017.8) | (2,346.0) | (4,524.1) | −92.8% | |
| Operating cash flow | — | (606.7) | (21.3) | 322.4 | 77.0 | (722.5) | −1038.7% | |
| Capital expenditure | — | (6.1) | (238.2) | (602.5) | (1,871.5) | (6,014.7) | −221.4% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (612.8) | (612.8) | (259.4) | (280.1) | (1,794.5) | (6,737.2) | −275.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.