| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 24.8 | 25.3 | 22.4 | 26.0 | 23.9 | 27.9 | +16.4% | |
| Change in working capital | 9.4 | 2.2 | 27.2 | (1.1) | 2.5 | 51.8 | +1964.7% | |
| Operating cash flow | (26.2) | 67.1 | 275.9 | 216.2 | 198.2 | 101.5 | −48.8% | |
| Capital expenditure | (4.0) | (0.2) | (46.6) | (44.7) | (84.1) | (179.5) | −113.6% | |
| Dividends paid | 0.0 | 0.0 | (53.8) | (70.2) | (60.8) | (65.5) | −7.7% | |
| Free cash flow | (30.2) | 66.9 | 229.2 | 171.5 | 114.1 | (78.0) | −168.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.