| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 5.3 | 5.6 | 7.4 | 9.0 | 7.8 | −13.4% | |
| Change in working capital | — | (0.4) | 8.3 | 4.5 | (28.5) | (76.7) | −169.4% | |
| Operating cash flow | — | 29.5 | 39.8 | 46.6 | 55.4 | 36.4 | −34.3% | |
| Capital expenditure | — | (5.0) | (5.9) | (18.9) | (27.1) | (5.0) | +81.5% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 24.5 | 24.5 | 34.0 | 27.8 | 28.3 | 31.4 | +11.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.