| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.3 | 2.7 | 2.2 | 2.9 | 3.9 | 5.4 | +37.8% | |
| Change in working capital | 2.4 | 2.3 | 7.5 | (6.4) | (1.0) | 16.6 | +1680.8% | |
| Operating cash flow | 31.8 | 27.0 | 36.0 | 28.9 | 56.0 | 98.0 | +75.0% | |
| Capital expenditure | (0.6) | (0.4) | (2.1) | (7.0) | (10.2) | (10.0) | +2.7% | |
| Free cash flow | 31.2 | 26.6 | 33.9 | 21.9 | 45.8 | 88.0 | +92.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.