Provexis Cash Flow Statement

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

Millions GBP. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
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	2016 - 2020
Net Income	-0.6	-0.45	-0.59	-0.39	-0.22	-0.34	Upgrade
Stock-Based Compensation	0.27	0.17	0.12	0.04	0.07	0.13	Upgrade
Other Operating Activities	0.04	0.03	0.03	-0.01	-0.07	-0	Upgrade
Change in Accounts Receivable	-0.11	0.04	-0.06	0.04	0.04	-0	Upgrade
Change in Inventory	0.11	-0.07	0.19	-0.24	-0.03	-0.05	Upgrade
Change in Accounts Payable	-0.25	-0.07	0.12	0.03	0.01	0	Upgrade
Operating Cash Flow	-0.55	-0.34	-0.19	-0.52	-0.21	-0.26	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-	-	-0	Upgrade
Other Investing Activities	0	0	0	0	0	0	Upgrade
Investing Cash Flow	0	0	0	0	0	-0	Upgrade
Issuance of Common Stock	0.59	0.86	-	0.04	-	1.05	Upgrade
Financing Cash Flow	0.59	0.86	-	0.04	-	1.05	Upgrade
Net Cash Flow	0.05	0.52	-0.19	-0.48	-0.21	0.79	Upgrade
Cash Income Tax Paid	-	-0.03	-0.05	-0.03	-	-0.02	Upgrade
Levered Free Cash Flow	-0.32	-0.17	0.02	-0.4	-0.16	-0.13	Upgrade
Unlevered Free Cash Flow	-0.32	-0.17	0.02	-0.4	-0.16	-0.13	Upgrade
Change in Working Capital	-0.25	-0.09	0.25	-0.17	0.02	-0.05	Upgrade

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.