| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 27.9 | 34.0 | 37.9 | 61.1 | 95.7 | 104.7 | +9.5% | |
| Change in working capital | (18.0) | (21.0) | (36.9) | (54.7) | (17.3) | (70.7) | −307.6% | |
| Operating cash flow | 33.1 | 134.2 | 170.1 | 299.2 | 286.3 | 202.1 | −29.4% | |
| Capital expenditure | (0.1) | (153.3) | (515.8) | (311.4) | (232.0) | (166.0) | +28.4% | |
| Dividends paid | 0.0 | (16.1) | (6.0) | (6.3) | 0.0 | 0.0 | — | |
| Free cash flow | 33.0 | (19.1) | (345.7) | (12.2) | 54.4 | 36.1 | −33.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.