| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 5.7 | 6.2 | 6.2 | 6.8 | 11.8 | 11.4 | −3.6% | |
| Change in working capital | (132.0) | 149.6 | (102.1) | 338.6 | (683.1) | (68.0) | +90.1% | |
| Operating cash flow | (61.1) | 255.2 | 2.6 | 472.5 | (478.4) | 148.4 | +131.0% | |
| Capital expenditure | (71.1) | (2.9) | (2.3) | (22.9) | (10.2) | (5.1) | +50.1% | |
| Free cash flow | (132.3) | 252.3 | 0.2 | 449.6 | (488.6) | 143.3 | +129.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.