BM3EAC Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-0.49	-0.63	4.61	-6.03	1.91
Loss (Gain) From Sale of Investments	-	-	-8.02	-7.93	-7.72
Stock-Based Compensation	-	-	-	-2.22	3.32
Other Operating Activities	-0	-0.01	8.82	18.1	1.15
Change in Other Net Operating Assets	0.11	-0.04	0.57	0.6	-1.49
Operating Cash Flow	-0.39	-0.68	5.98	2.52	-2.82
Operating Cash Flow Growth	-	-	136.70%	-	-
Other Investing Activities	-	-	258.07	-3.07	-382.5
Investing Cash Flow	-	-	258.07	-3.07	-382.5
Short-Term Debt Issued	-	0.78	-	-	-
Total Debt Issued	0.28	0.78	-	-	-
Net Debt Issued (Repaid)	0.28	0.78	-	-	-
Issuance of Common Stock	-	-	-	0	375
Repurchase of Common Stock	-	-	-264.38	-	-
Other Financing Activities	-	-	-	-	11.7
Financing Cash Flow	0.28	0.78	-264.38	0	386.7
Net Cash Flow	-0.11	0.1	-0.33	-0.55	1.37
Levered Free Cash Flow	-0.21	-0.44	251.58	-14.46	-
Unlevered Free Cash Flow	-0.17	-0.42	257.09	0.48	-
Change in Working Capital	0.11	-0.04	0.57	0.6	-1.49

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.