| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 5.4 | 6.4 | 8.5 | 9.2 | 13.5 | 14.7 | +8.8% | |
| Change in working capital | (13.8) | 1.7 | (15.0) | (26.9) | (16.3) | (8.2) | +49.8% | |
| Operating cash flow | 3.2 | 24.5 | 18.9 | 16.8 | 35.1 | 49.7 | +41.4% | |
| Capital expenditure | (4.5) | (19.8) | (2.7) | (24.5) | (28.8) | (40.9) | −42.1% | |
| Dividends paid | 0.0 | (2.0) | (2.0) | (2.2) | (4.0) | (4.0) | +0.0% | |
| Free cash flow | (1.3) | 4.7 | 16.2 | (7.7) | 10.9 | 8.8 | −19.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.