| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 34.1 | 38.6 | 42.4 | 47.0 | 48.2 | 48.0 | −0.3% | |
| Change in working capital | (232.0) | (137.0) | (2.1) | (216.7) | (509.4) | (321.5) | +36.9% | |
| Operating cash flow | (155.0) | (61.3) | 114.4 | (105.6) | (360.2) | (113.7) | +68.4% | |
| Capital expenditure | (46.7) | (78.0) | (77.0) | (17.9) | (23.7) | (72.1) | −203.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (6.0) | 0.0 | (7.8) | — | |
| Free cash flow | (201.7) | (139.2) | 37.3 | (123.5) | (383.9) | (185.8) | +51.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.