| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.4 | 1.3 | 1.6 | 1.5 | 1.6 | 2.3 | +50.6% | |
| Change in working capital | 102.7 | 69.2 | 44.2 | (21.5) | 25.4 | 144.5 | +469.7% | |
| Operating cash flow | 117.6 | 151.2 | 97.8 | 260.0 | 686.0 | 522.7 | −23.8% | |
| Capital expenditure | (0.2) | (0.2) | (2.9) | (1.4) | (3.5) | (3.4) | +2.5% | |
| Free cash flow | 117.4 | 151.0 | 95.0 | 258.6 | 682.6 | 519.3 | −23.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.