Gennex Laboratories Ltd
BSE:531739
Cash Flow Statement
Cash Flow Statement
Gennex Laboratories Ltd
| Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
51
|
61
|
53
|
49
|
64
|
116
|
165
|
188
|
214
|
219
|
|
| Depreciation & Amortization |
9
|
8
|
8
|
7
|
9
|
22
|
24
|
16
|
20
|
20
|
|
| Other Non-Cash Items |
7
|
7
|
18
|
27
|
(13)
|
(11)
|
(7)
|
34
|
(60)
|
(134)
|
|
| Cash Taxes Paid |
15
|
7
|
11
|
11
|
0
|
11
|
0
|
0
|
32
|
32
|
|
| Cash Interest Paid |
7
|
7
|
9
|
10
|
14
|
23
|
31
|
31
|
36
|
40
|
|
| Change in Working Capital |
(81)
|
(96)
|
41
|
56
|
177
|
(142)
|
(648)
|
(596)
|
(282)
|
(931)
|
|
| Cash from Operating Activities |
(14)
N/A
|
(19)
-35%
|
119
N/A
|
140
+17%
|
237
+70%
|
(14)
N/A
|
(467)
-3 226%
|
(358)
+23%
|
(108)
+70%
|
(826)
-665%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(16)
|
(27)
|
(398)
|
(388)
|
0
|
(6)
|
(89)
|
(118)
|
|
| Other Items |
1
|
1
|
(9)
|
(17)
|
15
|
171
|
189
|
(16)
|
98
|
192
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-3%
|
(25)
-9 472%
|
(44)
-80%
|
(383)
-764%
|
(217)
+43%
|
189
N/A
|
(22)
N/A
|
8
N/A
|
74
+802%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
304
|
308
|
798
|
795
|
0
|
171
|
|
| Net Issuance of Debt |
24
|
15
|
(10)
|
(80)
|
(81)
|
29
|
(31)
|
28
|
82
|
591
|
|
| Other |
(7)
|
(7)
|
(9)
|
(10)
|
(14)
|
(23)
|
(31)
|
0
|
(36)
|
(56)
|
|
| Cash from Financing Activities |
16
N/A
|
8
-53%
|
(18)
N/A
|
(90)
-393%
|
210
N/A
|
314
+49%
|
737
+135%
|
807
+10%
|
46
-94%
|
706
+1 447%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
2
N/A
|
(12)
N/A
|
76
N/A
|
5
-93%
|
64
+1 186%
|
82
+29%
|
459
+457%
|
428
-7%
|
(54)
N/A
|
(45)
+17%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(15)
N/A
|
(20)
-35%
|
103
N/A
|
112
+9%
|
(161)
N/A
|
(402)
-150%
|
(467)
-16%
|
(364)
+22%
|
(197)
+46%
|
(943)
-378%
|
|