Gennex Laboratories 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	Sep '25 Sep 30, 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	177.17	181.23	131.75	49.21	39.23	40.38
Depreciation & Amortization	20.1	19.91	23.68	9.19	7.88	8.81
Other Operating Activities	-124.09	-59.06	25.98	1.45	20.2	1.8
Change in Accounts Receivable	-177.61	36.5	-83.95	18.97	-23.67	-26.67
Change in Inventory	-108	-107.65	-94.83	-79.56	-27.18	24.19
Change in Accounts Payable	6.53	-20.21	20.5	124.46	54.74	-39.32
Change in Other Net Operating Assets	-619.96	-158.68	-490	113.04	47.88	-23.56
Operating Cash Flow	-825.88	-107.97	-466.86	236.76	119.08	-14.37
Operating Cash Flow Growth	-	-	-	98.82%	-	-
Capital Expenditures	-117.57	-89.47	-	-397.86	-15.94	-0.79
Sale of Property, Plant & Equipment	2	2	153.53	0.5	0.29	-
Investment in Securities	-	-	-2.34	-12.54	-	-
Other Investing Activities	189.86	95.71	37.95	26.61	-9	0.54
Investing Cash Flow	74.29	8.24	189.13	-383.29	-24.66	-0.25
Short-Term Debt Issued	-	44.98	-	-	27.62	23.78
Long-Term Debt Issued	-	36.77	-	10.18	-	-
Total Debt Issued	591.18	81.75	-	10.18	27.62	23.78
Short-Term Debt Repaid	-	-	-	-90.7	-	-
Long-Term Debt Repaid	-	-	-30.72	-	-37.15	-0.15
Total Debt Repaid	-	-	-30.72	-90.7	-37.15	-0.15
Net Debt Issued (Repaid)	591.18	81.75	-30.72	-80.52	-9.54	23.62
Issuance of Common Stock	171.43	-	798.32	304.39	-	-
Other Financing Activities	-56.16	-36.08	-30.76	-13.54	-8.77	-7.44
Financing Cash Flow	706.45	45.67	736.84	210.33	-18.31	16.19
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	-45.13	-54.06	459.11	63.81	76.11	1.57
Free Cash Flow	-943.45	-197.44	-466.86	-161.1	103.14	-15.16
Free Cash Flow Margin	-63.13%	-14.32%	-53.84%	-24.56%	16.85%	-2.54%
Free Cash Flow Per Share	-3.94	-0.85	-2.15	-1.04	0.81	-0.12
Cash Interest Paid	56.16	36.08	30.76	13.54	8.77	7.44
Cash Income Tax Paid	32.2	32.2	-	-	11.1	15.34
Levered Free Cash Flow	-925.17	-250.11	-511.57	-175.84	17.82	-30
Unlevered Free Cash Flow	-899.87	-227.56	-492.34	-167.38	23.3	-25.35
Change in Working Capital	-899.05	-250.04	-648.27	176.91	51.77	-65.36

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