| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 61.1 | 63.1 | 70.1 | 60.9 | 63.5 | 64.4 | +1.3% | |
| Change in working capital | 92.0 | 11.8 | (80.1) | (226.6) | (0.8) | 55.9 | +7276.6% | |
| Operating cash flow | 113.5 | 193.6 | 36.6 | (205.4) | 55.8 | 163.7 | +193.3% | |
| Capital expenditure | (68.4) | (90.4) | (42.0) | (104.7) | (94.3) | (35.9) | +61.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 45.1 | 103.2 | (5.4) | (310.1) | (38.5) | 127.8 | +432.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.