| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 10.3 | 11.4 | 17.4 | 14.9 | 15.2 | 15.9 | +4.7% | |
| Change in working capital | (5.3) | (25.6) | (30.0) | (40.1) | (26.5) | (16.5) | +37.9% | |
| Operating cash flow | 129.2 | 154.3 | 158.5 | 227.0 | 197.9 | 223.7 | +13.1% | |
| Capital expenditure | (17.7) | (5.9) | (18.9) | (19.0) | (16.1) | (8.1) | +49.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (24.4) | — | |
| Free cash flow | 111.5 | 148.5 | 139.6 | 208.0 | 181.8 | 217.8 | +19.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.