| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.4 | 1.4 | 1.9 | 1.9 | 2.7 | 3.4 | +24.1% | |
| Change in working capital | (7.4) | 28.1 | 12.4 | (0.9) | (28.4) | (0.7) | +97.6% | |
| Operating cash flow | 3.9 | 45.4 | 51.3 | 46.7 | 54.7 | 101.9 | +86.5% | |
| Capital expenditure | (0.7) | (3.4) | (1.7) | (3.2) | (5.4) | (5.3) | +2.8% | |
| Dividends paid | 0.0 | (6.2) | (7.4) | (9.2) | (10.2) | (20.4) | −100.0% | |
| Free cash flow | 3.2 | 42.0 | 49.6 | 43.4 | 49.2 | 96.7 | +96.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.