Fynx Capital Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-29.8	-24.91	-12.51	-1.1	2.42	0.17
Depreciation & Amortization	3.04	3.68	1.23	0.9	-1.95	0.28
Other Amortization	0.08	0.08	0.01	-	-	-
Loss (Gain) From Sale of Investments	-4.02	-2	1.93	-	-	-
Asset Writedown & Restructuring Costs	4	4	-	-	-	-
Change in Accounts Payable	0.74	-2.05	2.4	-0.74	-3.37	0.86
Change in Other Net Operating Assets	-193.31	-6.41	57.03	-7.82	10.48	0.09
Other Operating Activities	-0.16	0.29	-3.84	-0.37	0.78	0.27
Operating Cash Flow	-219.43	-27.32	46.26	-9.14	8.36	1.67
Operating Cash Flow Growth	-	-	-	-	401.94%	74.03%
Capital Expenditures	-0.43	-0.5	-0.4	-9.4	-	-0.01
Investment in Securities	-51.86	31.86	-43.86	-	-	-
Other Investing Activities	1.35	-4.66	0	0.04	0.05	0.03
Investing Cash Flow	-50.54	26.7	-44.52	-9.37	0.05	0.02
Short-Term Debt Issued	-	-	-	6.4	-	-
Total Debt Issued	150	-	-	6.4	-	-
Short-Term Debt Repaid	-	-	-1.75	-	-	-
Total Debt Repaid	1.81	-	-1.75	-	-	-
Net Debt Issued (Repaid)	151.81	-	-1.75	6.4	-	-
Issuance of Common Stock	160	160	-	-	-	-
Financing Cash Flow	311.81	160	-1.75	6.4	-	-
Net Cash Flow	41.84	159.38	-0.01	-12.1	8.41	1.68
Free Cash Flow	-219.85	-27.83	45.86	-18.55	8.36	1.65
Free Cash Flow Growth	-	-	-	-	405.52%	76.61%
Free Cash Flow Margin	-775.71%	-1308.84%	-	-629.06%	243.81%	44.18%
Free Cash Flow Per Share	-0.69	-0.14	1.15	-0.46	0.21	0.04
Cash Interest Paid	2.1	0.29	0.45	0.36	-	-
Cash Income Tax Paid	-	0.01	0.01	-	0.01	-

Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.