IX Acquisition 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	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-1	-2.27	4.02	9.29	11.2
Other Operating Activities	0.66	-0.47	-5.06	-10.73	-11.94
Change in Accounts Payable	0.07	0.42	-0.03	0.02	0.02
Change in Other Net Operating Assets	0.52	0.94	0.47	0.87	-0.13
Operating Cash Flow	0.25	-1.39	-0.61	-0.56	-0.85
Other Investing Activities	13.73	13.71	207.65	-	-277.38
Investing Cash Flow	13.73	13.71	207.65	-	-277.38
Short-Term Debt Issued	-	1.97	1.89	0	-
Total Debt Issued	0.89	1.97	1.89	0	0.3
Total Debt Repaid	-0.48	-	-	-	-0.3
Net Debt Issued (Repaid)	0.41	1.97	1.89	0	-
Issuance of Common Stock	-	-	-	0.02	271.22
Repurchase of Common Stock	-14.31	-14.31	-208.98	-	-
Other Financing Activities	-	-	-	-0.01	7.75
Financing Cash Flow	-13.9	-12.34	-207.09	0.02	278.97
Net Cash Flow	0.08	-0.02	-0.05	-0.54	0.73
Levered Free Cash Flow	0.33	-0.36	-0.21	-0.22	-
Unlevered Free Cash Flow	0.33	-0.36	-0.21	-0.22	-
Change in Working Capital	0.94	1.36	0.44	0.88	-0.11

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