| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 18.0 | 14.4 | 15.7 | 16.8 | 23.8 | +41.6% | |
| Change in working capital | — | 27.1 | 20.3 | (29.2) | 43.1 | (31.7) | −173.7% | |
| Operating cash flow | — | 85.5 | 103.2 | 98.5 | 222.8 | 285.0 | +27.9% | |
| Capital expenditure | — | (37.0) | (19.9) | (95.6) | (243.8) | (400.5) | −64.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 48.6 | 48.6 | 83.3 | 2.9 | (21.0) | (115.5) | −449.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.