| INR millions | FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 19.9 | 40.2 | 42.4 | 45.4 | 47.9 | 45.3 | −5.4% | |
| Change in working capital | 11.1 | (67.7) | (109.6) | 7.4 | (112.0) | 16.2 | +114.5% | |
| Operating cash flow | 39.4 | 75.9 | (96.1) | (1.0) | (47.4) | 140.0 | +395.5% | |
| Capital expenditure | (85.9) | (98.9) | (129.1) | (66.2) | (39.4) | (37.1) | +5.9% | |
| Dividends paid | (5.9) | (6.3) | (6.3) | (6.3) | 0.0 | 0.0 | — | |
| Free cash flow | (46.5) | (22.9) | (225.2) | (67.2) | (86.8) | 102.9 | +218.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.