| INR millions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | — | — | — | (20.3) | 5.7 | +128.1% | |
| Depreciation & amortization | — | 3.1 | 3.9 | 4.6 | 3.4 | −27.1% | |
| Stock-based compensation | — | — | — | 0.0 | 0.0 | — | |
| Change in working capital | — | 102.7 | (425.7) | (41.9) | (27.0) | +35.5% | |
| Operating cash flow | — | 112.0 | (437.2) | (60.9) | (22.4) | +63.2% | |
| Capital expenditure | — | (177.4) | (249.0) | (444.8) | (452.7) | −1.8% | |
| Acquisitions | — | — | — | 0.0 | 0.0 | — | |
| Investing cash flow | — | — | — | (438.8) | (441.4) | −0.6% | |
| Dividends paid | — | 0.0 | 0.0 | (39.9) | 0.0 | +100.0% | |
| Share buybacks | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | 544.3 | 497.6 | −8.6% | |
| Financing cash flow | — | — | — | 500.7 | 468.8 | −6.4% | |
| Free cash flow | (65.4) | (65.4) | (686.3) | (505.8) | (475.1) | +6.1% | |
| Net change in cash | — | — | — | 0.9 | 59.8 | +6264.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.