| INR millions | FY2020 | FY2020 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | — | — | 444.4 | 649.5 | +46.1% | |
| Depreciation & amortization | — | 18.6 | 63.4 | 88.3 | +39.3% | |
| Stock-based compensation | — | — | 0.0 | 0.0 | — | |
| Change in working capital | — | (127.7) | (872.7) | (775.0) | +11.2% | |
| Operating cash flow | — | 105.9 | (7.5) | (24.0) | −218.5% | |
| Capital expenditure | — | (40.1) | (1.0) | (93.3) | −9489.4% | |
| Acquisitions | — | — | 0.0 | 0.0 | — | |
| Investing cash flow | — | — | (138.9) | (1,744.1) | −1155.8% | |
| Dividends paid | — | (6.0) | (0.2) | (16.8) | −8500.0% | |
| Share buybacks | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | (6.0) | 696.7 | +11673.7% | |
| Financing cash flow | — | — | 2,181.1 | 644.3 | −70.5% | |
| Free cash flow | 65.8 | 65.8 | (8.5) | (117.2) | −1279.7% | |
| Net change in cash | — | — | 1,388.4 | 546.9 | −60.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.