| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 12.0 | 15.9 | 20.4 | 22.9 | 32.1 | 47.3 | +47.7% | |
| Change in working capital | (12.2) | (74.1) | (40.2) | 49.8 | (8.0) | 30.6 | +480.8% | |
| Operating cash flow | 90.5 | 90.0 | 140.0 | 159.0 | 65.9 | 109.6 | +66.2% | |
| Capital expenditure | (61.6) | (46.1) | (111.7) | (242.9) | (84.0) | (51.5) | +38.7% | |
| Dividends paid | (4.9) | (9.9) | (29.6) | (29.6) | (14.8) | (14.8) | +0.0% | |
| Free cash flow | 28.9 | 43.9 | 28.3 | (83.9) | (18.0) | 58.1 | +422.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.