| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 46.7 | 66.9 | 70.8 | 94.2 | 58.2 | 50.5 | −13.3% | |
| Change in working capital | (518.1) | (206.9) | 452.6 | (440.0) | (29.0) | 40.1 | +238.4% | |
| Operating cash flow | (345.0) | 50.9 | 672.3 | (8.9) | 402.2 | 423.0 | +5.2% | |
| Capital expenditure | (45.4) | (109.9) | (42.3) | (57.5) | (49.4) | (96.7) | −95.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (390.4) | (59.0) | 630.1 | (66.3) | 352.7 | 326.3 | −7.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.