| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 9.6 | 17.0 | 67.0 | 90.3 | 91.9 | 93.1 | +1.2% | |
| Change in working capital | 17.8 | (81.0) | (40.2) | 67.8 | 81.1 | (114.7) | −241.3% | |
| Operating cash flow | 105.1 | (18.6) | (137.9) | 180.2 | 482.8 | 216.2 | −55.2% | |
| Capital expenditure | (73.2) | (628.0) | (160.4) | (85.9) | (35.2) | (68.3) | −94.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (12.4) | — | |
| Free cash flow | 31.9 | (646.6) | (298.3) | 99.0 | 447.5 | 147.9 | −67.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.