| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1,083.9) | (1,890.4) | (359.2) | (266.2) | (266.1) | (669.8) | −151.7% | |
| Depreciation & amortization | 343.7 | 341.6 | 341.6 | 341.6 | 341.6 | 0.0 | −100.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 784.6 | 1,422.0 | 16.9 | 10.2 | 8.1 | 0.0 | −100.0% | |
| Operating cash flow | 1.9 | (9.5) | 0.7 | 0.2 | 0.0 | 0.0 | −100.0% | |
| Capital expenditure | (3.1) | 2,012.4 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (3.1) | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 2,002.9 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (0.8) | 2,002.9 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (1.2) | (9.5) | 0.7 | 0.2 | 0.0 | 0.0 | −100.0% | |
| Net change in cash | (2.0) | (8.5) | 0.7 | 0.2 | 0.0 | (1.2) | −29200.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.