IMAQ Cash Flow Statement

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

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Dec '21 Dec 31, 2021
Net Income	-0.2	-0.41	-0.81	-1.24	-2.2	-1.88
Stock-Based Compensation	-	-	-	-	1.35	1.35
Other Operating Activities	-0.34	-0.52	-0.98	-1.21	-0.34	-0.2
Change in Accounts Receivable	0.01	-	-0.01	-	-	-
Change in Accounts Payable	-0.7	-0.72	0.28	0.9	0.49	0.39
Change in Income Taxes	-0.41	-0.17	0.22	0.21	-	-
Change in Other Net Operating Assets	-0.17	-0.11	0.03	0.14	-0.19	-0.24
Operating Cash Flow	-1.81	-1.92	-1.27	-1.2	-0.89	-0.58
Other Investing Activities	8.73	8.49	10.61	210.14	-230	-230
Investing Cash Flow	8.73	8.49	10.61	210.14	-230	-230
Short-Term Debt Issued	-	1.6	2.04	1.93	-	0.41
Total Debt Issued	1	1.6	2.04	1.93	0.49	0.41
Short-Term Debt Repaid	-	-	-	-	-	-0.09
Total Debt Repaid	-	-	-	-	-0.09	-0.09
Net Debt Issued (Repaid)	1	1.6	2.04	1.93	0.4	0.32
Issuance of Common Stock	-	-	-	-	232.64	232.64
Repurchase of Common Stock	-7.92	-7.92	-11.37	-210.98	-	-
Other Financing Activities	-	-	-	-	-2.05	-2.15
Financing Cash Flow	-6.92	-6.32	-9.33	-209.05	230.99	230.8
Net Cash Flow	-	0.24	0	-0.11	0.1	0.22
Levered Free Cash Flow	-9.68	-1.5	-0.55	-0.15	-	-
Unlevered Free Cash Flow	-9.68	-1.5	-0.55	-0.15	-	-
Change in Working Capital	-1.27	-1	0.52	1.25	0.3	0.16

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