| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 84.4 | 108.0 | 114.0 | 107.8 | 100.5 | 96.6 | −3.9% | |
| Change in working capital | 47.6 | (152.9) | 65.3 | 182.0 | (221.0) | (28.7) | +87.0% | |
| Operating cash flow | 282.9 | 128.3 | 230.4 | 449.5 | (50.2) | 83.1 | +265.3% | |
| Capital expenditure | (201.2) | (305.4) | (93.1) | (126.9) | (490.2) | (36.9) | +92.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 86.5 | (177.1) | 159.3 | 322.6 | (111.1) | 46.2 | +141.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.