| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 53.5 | 52.3 | 68.2 | 80.1 | 88.8 | 94.8 | +6.7% | |
| Change in working capital | 287.0 | (225.9) | (681.3) | (516.5) | (784.2) | (1,004.0) | −28.0% | |
| Operating cash flow | 494.4 | (18.9) | (582.6) | (136.9) | (403.4) | (487.6) | −20.9% | |
| Capital expenditure | (81.8) | (179.4) | (260.7) | (63.5) | (149.1) | (249.5) | −67.4% | |
| Dividends paid | (10.8) | (13.5) | 0.0 | 0.0 | (6.1) | (6.6) | −7.5% | |
| Free cash flow | 412.5 | (198.3) | (843.3) | (200.4) | (552.5) | (737.2) | −33.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.