| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 50.0 | 61.2 | 82.3 | 145.4 | 127.6 | 90.2 | −29.3% | |
| Change in working capital | (164.3) | (186.8) | 391.7 | 174.8 | 67.4 | (216.1) | −420.8% | |
| Operating cash flow | (28.0) | 179.9 | 330.9 | 101.1 | 168.2 | 1.0 | −99.4% | |
| Capital expenditure | (53.4) | (142.9) | (602.1) | (428.1) | (95.5) | (59.0) | +38.3% | |
| Dividends paid | 0.0 | (10.5) | (17.4) | (6.4) | (0.3) | (0.2) | +14.2% | |
| Free cash flow | (81.4) | 36.9 | (271.2) | (326.9) | 72.7 | (57.9) | −179.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.