| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 25.1 | 63.5 | 74.1 | 86.3 | 89.7 | 95.3 | +6.3% | |
| Change in working capital | (39.5) | (100.8) | (28.5) | 77.3 | (161.4) | 107.3 | +166.5% | |
| Operating cash flow | (29.0) | 9.3 | 175.3 | 317.6 | 97.0 | 442.0 | +355.8% | |
| Capital expenditure | (72.4) | (370.5) | (154.7) | (87.3) | (145.2) | (354.8) | −144.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (15.6) | (23.5) | (23.5) | +0.0% | |
| Free cash flow | (101.4) | (361.2) | 20.5 | 230.3 | (48.3) | 87.2 | +280.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.