| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 8.5 | 8.6 | 9.5 | 9.2 | 9.2 | 9.2 | −0.5% | |
| Change in working capital | 10.1 | (0.8) | (4.9) | (2.6) | (1.8) | 1.8 | +197.4% | |
| Operating cash flow | 14.8 | 13.1 | 10.3 | 15.2 | 8.2 | 12.0 | +46.9% | |
| Capital expenditure | (0.5) | (0.7) | (0.5) | (0.6) | (0.5) | (0.2) | +66.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 14.3 | 12.4 | 9.8 | 14.7 | 7.7 | 11.9 | +53.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.