| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 64.8 | 63.8 | 74.3 | 79.6 | 86.7 | 62.2 | −28.2% | |
| Change in working capital | 13.5 | (61.0) | 84.8 | (1.5) | 28.8 | 21.1 | −26.9% | |
| Operating cash flow | (5.9) | 70.9 | 396.8 | 395.5 | 411.3 | 407.5 | −0.9% | |
| Capital expenditure | (42.5) | (52.0) | (437.0) | (85.2) | (183.2) | (660.7) | −260.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (46.3) | 18.9 | 315.3 | 310.4 | 246.6 | 272.8 | +10.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.