| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 5.8 | 5.3 | 9.1 | 13.6 | 18.7 | 31.0 | +65.7% | |
| Change in working capital | 0.6 | (4.8) | (19.5) | 77.2 | 10.9 | (6.7) | −162.0% | |
| Operating cash flow | 17.5 | 20.6 | 13.6 | 96.4 | 72.7 | 110.7 | +52.3% | |
| Capital expenditure | (3.1) | (3.0) | (13.1) | (49.7) | (84.5) | (136.8) | −62.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | (6.1) | (6.1) | +0.0% | |
| Free cash flow | 14.4 | 17.6 | 0.5 | 50.3 | (11.8) | (26.1) | −121.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.