| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 72.9 | 84.6 | 89.5 | 95.2 | 80.8 | 69.6 | −13.9% | |
| Change in working capital | 338.3 | (21.2) | (405.1) | 73.2 | 18.5 | 24.6 | +32.9% | |
| Operating cash flow | 518.8 | 41.8 | (370.6) | 52.9 | (141.1) | (86.4) | +38.8% | |
| Capital expenditure | (14.3) | (126.8) | (177.4) | (57.5) | (87.8) | (81.1) | +7.5% | |
| Dividends paid | 0.0 | (41.4) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 504.5 | (85.1) | (548.0) | (4.7) | (228.9) | (167.5) | +26.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.