| INR billions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | — | — | — | 6.5 | 6.8 | +4.6% | |
| Depreciation & amortization | — | 0.5 | 6.4 | 7.6 | 11.0 | +45.3% | |
| Stock-based compensation | — | — | — | 0.0 | 0.0 | — | |
| Change in working capital | — | (1.3) | (0.8) | 1.3 | (0.2) | −115.5% | |
| Operating cash flow | — | (0.3) | 9.8 | 9.2 | 23.9 | +160.5% | |
| Capital expenditure | — | (168.8) | (95.5) | (119.9) | (152.7) | −27.4% | |
| Acquisitions | — | — | — | (32.0) | (3.2) | +90.0% | |
| Investing cash flow | — | — | — | (177.9) | (121.2) | +31.9% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | 51.8 | 112.9 | +118.1% | |
| Financing cash flow | — | — | — | 157.1 | 98.0 | −37.7% | |
| Free cash flow | (7.8) | (7.8) | (85.7) | (110.7) | (128.8) | −16.4% | |
| Net change in cash | — | — | — | 33.5 | 0.7 | −98.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.