| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 304.9 | 351.0 | 311.5 | 146.7 | 135.1 | 181.0 | +34.0% | |
| Change in working capital | 282.2 | 153.9 | 219.7 | 12.2 | 43.1 | (8.5) | −119.6% | |
| Operating cash flow | 134.8 | 105.6 | (2.2) | (2.5) | 85.6 | 45.8 | −46.5% | |
| Capital expenditure | (96.9) | (60.0) | (124.6) | (47.9) | (106.7) | (742.8) | −596.0% | |
| Dividends paid | (1.5) | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 38.0 | 45.6 | (126.8) | (50.3) | (21.1) | (697.0) | −3204.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.