| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 29.7 | 30.4 | 31.2 | 30.8 | 62.8 | 108.3 | +72.4% | |
| Change in working capital | (40.3) | (27.2) | (104.8) | (147.6) | (62.3) | (50.6) | +18.8% | |
| Operating cash flow | (8.0) | 50.0 | 85.7 | (27.5) | 112.0 | 155.7 | +39.0% | |
| Capital expenditure | (12.5) | (36.6) | (63.0) | (142.4) | (540.2) | (528.1) | +2.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (20.5) | 13.4 | 22.7 | (163.8) | (428.2) | (370.9) | +13.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.