| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | 1,998.4 | 2,315.5 | +15.9% | |
| Depreciation & amortization | — | — | 345.0 | 756.3 | 996.7 | 1,202.5 | +20.6% | |
| Stock-based compensation | — | — | — | — | 0.0 | 0.0 | — | |
| Change in working capital | 0.3 | (0.0) | (615.9) | (1,196.4) | (287.2) | (2,038.1) | −609.7% | |
| Operating cash flow | 0.5 | 0.1 | (522.8) | 92.4 | 1,336.8 | 345.4 | −74.2% | |
| Capital expenditure | 0.0 | 0.0 | (201.8) | (603.1) | (1,454.4) | 0.0 | +100.0% | |
| Acquisitions | — | — | — | — | 1.7 | 319.6 | +18989.6% | |
| Investing cash flow | — | — | — | — | (1,051.3) | 968.7 | +192.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | — | 1,020.3 | 677.1 | −33.6% | |
| Financing cash flow | — | — | — | — | (243.7) | (1,380.2) | −466.3% | |
| Free cash flow | 0.5 | 0.1 | (724.5) | (510.7) | (117.6) | 345.4 | +393.6% | |
| Net change in cash | — | — | — | — | 41.8 | 711.8 | +1604.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.