| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 59.1 | 65.5 | 57.8 | 89.3 | 352.4 | 341.8 | −3.0% | |
| Change in working capital | 1.3 | (281.3) | (19.0) | (292.9) | (231.9) | 208.4 | +189.8% | |
| Operating cash flow | 306.1 | (16.3) | 207.7 | (78.6) | (381.0) | 295.4 | +177.5% | |
| Capital expenditure | (58.6) | (389.5) | (916.0) | (1,043.0) | (290.8) | (399.3) | −37.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (4.3) | (5.8) | (6.9) | −18.1% | |
| Free cash flow | 247.5 | (405.9) | (708.3) | (1,121.6) | (671.8) | (104.0) | +84.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.