| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 118.3 | 128.1 | 148.0 | 164.9 | 194.1 | 205.9 | +6.1% | |
| Change in working capital | (139.1) | 268.0 | 9.4 | 296.5 | (256.4) | (67.1) | +73.8% | |
| Operating cash flow | 225.6 | 637.3 | 105.0 | 256.6 | (522.1) | 129.8 | +124.9% | |
| Capital expenditure | (207.1) | (351.5) | (371.1) | (622.0) | (325.3) | (197.1) | +39.4% | |
| Dividends paid | 0.0 | (6.3) | (6.3) | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 18.6 | 285.9 | (266.1) | (365.4) | (847.4) | (67.2) | +92.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.