| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 31.4 | 26.7 | 28.3 | 29.0 | 30.9 | 32.4 | +4.9% | |
| Change in working capital | (60.0) | (3.2) | (66.4) | 32.8 | (59.3) | (112.7) | −90.2% | |
| Operating cash flow | (56.3) | 37.4 | (43.3) | 41.9 | (48.7) | (51.6) | −5.9% | |
| Capital expenditure | (63.3) | (47.6) | (12.1) | (20.8) | (21.5) | (10.3) | +52.2% | |
| Dividends paid | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (119.7) | (10.2) | (55.4) | 21.1 | (70.2) | (61.9) | +11.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.