| INR millions | FY2020 | FY2020 | FY2023 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | โ | โ | โ | โ | 680.2 | 45.7 | โ93.3% | |
| Depreciation & amortization | โ | 24.9 | โ | 36.3 | 51.2 | 140.5 | +174.6% | |
| Stock-based compensation | โ | โ | โ | โ | 0.0 | 0.0 | โ | |
| Change in working capital | โ | 167.7 | โ | (217.8) | (601.0) | (181.9) | +69.7% | |
| Operating cash flow | โ | 231.6 | โ | 209.4 | (111.4) | (200.4) | โ79.9% | |
| Capital expenditure | โ | (5.0) | โ | (42.3) | (255.4) | (630.0) | โ146.7% | |
| Acquisitions | โ | โ | โ | โ | 0.0 | 7.1 | โ | |
| Investing cash flow | โ | โ | โ | โ | 123.2 | (879.4) | โ813.8% | |
| Dividends paid | โ | (3.6) | โ | (60.0) | (74.9) | 0.0 | +100.0% | |
| Share buybacks | โ | โ | โ | โ | 0.0 | 0.0 | โ | |
| Debt issued / repaid | โ | โ | โ | โ | (34.1) | 567.0 | +1761.1% | |
| Financing cash flow | โ | โ | โ | โ | 940.3 | 566.7 | โ39.7% | |
| Free cash flow | 226.6 | 226.6 | 167.1 | 167.1 | (366.8) | (830.5) | โ126.4% | |
| Net change in cash | โ | โ | โ | โ | 952.1 | (426.8) | โ144.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.