| INR millions | FY2021 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|
| Net income | — | 642.0 | 354.1 | −44.8% | |
| Depreciation & amortization | — | 235.2 | 290.4 | +23.5% | |
| Stock-based compensation | — | 0.0 | 0.0 | — | |
| Change in working capital | — | (310.8) | 101.6 | +132.7% | |
| Operating cash flow | — | 516.8 | 782.5 | +51.4% | |
| Capital expenditure | — | (1,137.1) | (1,327.8) | −16.8% | |
| Acquisitions | — | 0.0 | 1.3 | — | |
| Investing cash flow | — | (1,133.4) | (1,863.9) | −64.4% | |
| Dividends paid | — | 0.0 | 0.0 | — | |
| Share buybacks | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | 761.3 | (1,382.0) | −281.5% | |
| Financing cash flow | — | 593.5 | 1,892.2 | +218.8% | |
| Free cash flow | (403.3) | (620.2) | (545.3) | +12.1% | |
| Net change in cash | — | (23.0) | 956.5 | +4251.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.