Ondo InsurTech 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
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	-7.62	-6.17	-2.99	-6.22
Depreciation & Amortization	0.39	0.27	0.09	0.01
Stock-Based Compensation	0.19	0.09	0.1	0.79
Other Adjustments	1.03	0.99	-0.25	0.35
Change in Receivables	0.16	-0.1	-0.47	-0.67
Changes in Inventories	-0.39	0.07	-0.23	-0.41
Changes in Accounts Payable	2.21	1.6	1.37	1.22
Changes in Income Taxes Payable	-	-	-	0.22
Operating Cash Flow	-4.03	-3.26	-2.37	-4.72
Operating Cash Flow Growth	-	-	-	-
Capital Expenditures	-0.16	-0.07	-0.04	-
Purchases of Intangible Assets	-0.58	-0.51	-0.43	0.1
Purchases of Investments	-	-	-	-1.6
Proceeds from Sale of Investments	-	-	-	0.07
Other Investing Activities	0.02	0.02	-	1.67
Investing Cash Flow	-0.72	-0.56	-0.47	0.24
Long-Term Debt Repaid	-1.68	-0.42	-	-
Net Long-Term Debt Issued (Repaid)	-1.68	-0.42	-	-
Issuance of Common Stock	5.11	7.83	2.87	6.58
Net Common Stock Issued (Repurchased)	5.11	7.83	2.87	6.58
Other Financing Activities	-0.01	-0.01	-0.02	-
Financing Cash Flow	3.43	7.4	2.86	6.58
Foreign Exchange Rate Adjustments	0.13	0.01	0.01	-
Net Cash Flow	-1.32	3.58	0.01	2.1
Free Cash Flow	-4.19	-3.32	-2.41	-4.72
Free Cash Flow Growth	-	-	-	-
FCF Margin	-97.35%	-85.91%	-89.63%	-197.78%
Free Cash Flow Per Share	-0.03	-0.03	-0.03	-0.07
Levered Free Cash Flow	-7.25	-4.72	-1.79	-4.97
Unlevered Free Cash Flow	-4.55	-3.31	-2.04	-4.63