| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 55.9 | 74.5 | 92.7 | 92.9 | 90.2 | 106.3 | +17.9% | |
| Change in working capital | 29.0 | 41.8 | (33.7) | (25.5) | (53.2) | 162.4 | +405.1% | |
| Operating cash flow | 141.8 | 138.3 | 85.5 | 92.7 | 63.6 | 308.7 | +385.3% | |
| Capital expenditure | (228.2) | (511.1) | (40.0) | (79.5) | (222.7) | (374.4) | −68.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (86.5) | (372.8) | 45.5 | 13.2 | (159.1) | (65.7) | +58.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.