| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 64.9 | 106.9 | 149.6 | 195.6 | 182.9 | 198.1 | +8.3% | |
| Change in working capital | 38.2 | (693.1) | 10.1 | (240.4) | (145.9) | (832.8) | −471.0% | |
| Operating cash flow | 253.2 | 616.7 | 415.0 | 323.1 | 420.5 | 58.6 | −86.1% | |
| Capital expenditure | (234.0) | (630.5) | (504.3) | (306.4) | (287.5) | (489.4) | −70.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 19.2 | 65.1 | (61.7) | 24.7 | 187.6 | (387.4) | −306.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.