| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | 715.6 | 609.0 | −14.9% | |
| Depreciation & amortization | 0.1 | 0.9 | 3.7 | 4.9 | 5.2 | 5.5 | +5.8% | |
| Stock-based compensation | — | — | — | — | 0.0 | 0.0 | — | |
| Change in working capital | 134.0 | (449.9) | 11.5 | (384.5) | (1,142.8) | (984.0) | +13.9% | |
| Operating cash flow | 269.3 | (77.4) | 517.3 | 281.4 | (718.9) | (311.1) | +56.7% | |
| Capital expenditure | (0.2) | (45.2) | (146.4) | (6.8) | (3.3) | (5.2) | −54.5% | |
| Acquisitions | — | — | — | — | 0.0 | 0.0 | — | |
| Investing cash flow | — | — | — | — | 177.9 | (780.4) | −538.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (66.8) | — | |
| Share buybacks | — | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | — | (3.1) | 115.5 | +3789.5% | |
| Financing cash flow | — | — | — | — | 1,908.6 | 8.7 | −99.5% | |
| Free cash flow | 269.1 | (122.6) | 370.9 | 274.6 | (722.3) | (316.2) | +56.2% | |
| Net change in cash | — | — | — | — | 1,367.6 | 301.2 | −78.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.