| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 82.1 | 64.2 | 76.0 | 96.8 | 132.6 | 175.9 | +32.6% | |
| Change in working capital | 91.5 | (108.9) | (178.2) | (69.9) | (161.3) | (230.5) | −42.9% | |
| Operating cash flow | 197.5 | (11.8) | (42.0) | 91.6 | 47.8 | (42.7) | −189.4% | |
| Capital expenditure | (3.9) | (13.8) | (223.5) | (168.7) | (470.6) | (444.8) | +5.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 193.6 | (25.6) | (265.5) | (77.1) | (422.7) | (487.5) | −15.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.