| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 14.3 | 13.8 | 20.3 | 22.3 | 30.8 | 63.3 | +105.6% | |
| Change in working capital | 7.1 | (45.6) | (77.7) | (34.0) | (179.4) | (367.1) | −104.7% | |
| Operating cash flow | 59.5 | 54.0 | 50.7 | 124.2 | 77.9 | 82.8 | +6.3% | |
| Capital expenditure | (30.9) | (66.7) | (40.7) | (133.5) | (384.5) | (592.0) | −54.0% | |
| Dividends paid | 0.0 | (11.7) | (38.5) | (20.1) | 0.0 | (28.5) | — | |
| Free cash flow | 28.6 | (12.7) | 10.0 | (9.3) | (306.6) | (509.2) | −66.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.