| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 79.8 | 89.8 | 117.0 | 154.5 | 51.2 | 59.7 | +16.5% | |
| Change in working capital | (22.3) | 93.3 | (67.3) | 66.2 | (133.8) | (105.3) | +21.4% | |
| Operating cash flow | (154.5) | (48.8) | (233.9) | (267.3) | (350.2) | (108.7) | +69.0% | |
| Capital expenditure | (75.2) | (130.8) | (144.4) | (363.9) | (47.0) | (71.2) | −51.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (162.9) | (53.1) | (267.7) | (631.2) | (352.8) | (179.8) | +49.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.