| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 95.4 | 95.4 | 167.2 | 204.1 | 235.5 | 246.2 | +4.6% | |
| Change in working capital | 79.6 | 18.9 | (3,163.4) | (424.5) | 2,828.2 | (38.8) | −101.4% | |
| Operating cash flow | 298.2 | 459.3 | (2,271.7) | 387.5 | 3,053.7 | 63.3 | −97.9% | |
| Capital expenditure | (56.3) | (198.5) | (670.7) | (426.0) | (3,424.8) | (32.6) | +99.0% | |
| Dividends paid | 0.0 | (1.3) | 0.0 | (4.3) | 0.0 | 0.0 | — | |
| Free cash flow | 242.0 | 260.8 | (2,942.3) | (38.5) | (371.2) | 30.7 | +108.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.