Innovative Energy Group Cash Flow Statement

Financials in millions JMD. Fiscal year is June - May.

Millions JMD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Aug '25 Aug 31, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021	2016 - 2020
Net Income	82.63	76.33	-10.98	-3.72	-4.62	-5.26	Upgrade
Depreciation & Amortization	16.27	11.22	0.01	-	-	-	Upgrade
Other Operating Activities	98.82	98.82	-0	-0	-0	-0.01	Upgrade
Change in Accounts Receivable	-164.03	-176.87	-0	-	-	-	Upgrade
Change in Inventory	-298.16	-277.39	-	-	-	-	Upgrade
Change in Accounts Payable	80.04	110.82	1.43	0.3	-0.07	-0.62	Upgrade
Change in Income Taxes	-17.07	-16.94	-	2.53	3.09	-0	Upgrade
Change in Other Net Operating Assets	78.21	32.07	9.9	-0.09	-0.12	-0.44	Upgrade
Operating Cash Flow	-128.2	-141.93	0.36	-0.97	-1.72	-6.34	Upgrade
Capital Expenditures	-207.07	-205.47	-0.27	-	-	-	Upgrade
Sale of Property, Plant & Equipment	-	-	-	0	-	-	Upgrade
Sale (Purchase) of Intangibles	-2,533	-2,533	-	-	-	-	Upgrade
Other Investing Activities	955.2	955.2	0	0	0	0.01	Upgrade
Investing Cash Flow	-1,785	-1,784	-0.27	0	0	0.01	Upgrade
Long-Term Debt Issued	-	1,950	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-4.36	-	-	-	-	Upgrade
Net Debt Issued (Repaid)	1,941	1,945	-	-	-	-	Upgrade
Financing Cash Flow	1,941	1,945	-	-	-	-	Upgrade
Net Cash Flow	21.92	19.68	0.09	-0.97	-1.72	-6.33	Upgrade
Free Cash Flow	-335.28	-347.4	0.09	-0.97	-1.72	-6.34	Upgrade
Free Cash Flow Margin	-116.68%	-147.38%	117543.84%	-149024.61%	-	-	Upgrade
Free Cash Flow Per Share	-0.23	-0.26	-	-0.00	-0.00	-0.01	Upgrade
Levered Free Cash Flow	-2,860	-2,931	-3.71	1.06	1.14	-3.55	Upgrade
Unlevered Free Cash Flow	-2,852	-2,925	-3.71	1.06	1.14	-3.55	Upgrade
Change in Working Capital	-325.93	-328.3	11.32	2.75	2.9	-1.07	Upgrade

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