| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 132.7 | 117.4 | 110.7 | 124.0 | 161.3 | 200.0 | +24.0% | |
| Change in working capital | (8.9) | 129.8 | (8.4) | 60.3 | 95.2 | (36.9) | −138.8% | |
| Operating cash flow | 124.2 | 217.7 | 60.8 | 140.3 | 265.8 | 355.0 | +33.6% | |
| Capital expenditure | (39.9) | (133.8) | (66.3) | (382.0) | (439.6) | (536.9) | −22.1% | |
| Dividends paid | 0.0 | 0.0 | (1.1) | (1.3) | (1.3) | (1.3) | +0.0% | |
| Free cash flow | 84.3 | 83.9 | (5.4) | (241.7) | (173.8) | (181.9) | −4.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.