| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 33.9 | 33.6 | 37.5 | 69.0 | 86.0 | 99.7 | +16.0% | |
| Change in working capital | (43.8) | (23.3) | (23.3) | 41.9 | (160.9) | (403.4) | −150.8% | |
| Operating cash flow | 34.8 | 60.6 | 101.2 | 269.0 | 125.7 | 35.9 | −71.4% | |
| Capital expenditure | (86.2) | (72.2) | (128.7) | (202.9) | (119.3) | (269.9) | −126.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (5.4) | (5.4) | (7.6) | −40.0% | |
| Free cash flow | (51.4) | (11.6) | (27.5) | 66.1 | 6.4 | (234.0) | −3767.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.