International Battery Metals Ltd. (TSXV:IBAT)

TSXV:IBAT Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Jan 31, 2023	Jan 31, 2022
Net Income	-3.52	-8.51	-3.75	-11.4	0.15
Depreciation & Amortization	2.63	1.08	1.08	1.06	1.09
Stock-Based Compensation	1.77	3.58	2.26	4.98	0.36
Other Operating Activities	-12.19	-2.08	-4.82	0.72	-3.33
Change in Accounts Receivable	-0.34	-0.08	-0.03	-0	-0.01
Change in Inventory	-1.06	-	-	-	-
Change in Accounts Payable	-0.81	-0.04	-0.53	-2.11	1.06
Change in Other Net Operating Assets	0.06	0.14	-0.42	-0.59	0.08
Operating Cash Flow	-13.46	-5.91	-6.21	-7.35	-0.6
Capital Expenditures	-1.33	-2.62	-3.22	-2.95	-1.02
Sale (Purchase) of Intangibles	-	-	-	-	-0.01
Investing Cash Flow	-1.33	-2.62	-3.22	-2.95	-1.02
Long-Term Debt Repaid	-	-	-	-0.05	-
Total Debt Repaid	-	-	-	-0.05	-
Net Debt Issued (Repaid)	-	-	-	-0.05	-
Issuance of Common Stock	25.1	9.55	2.45	12.22	1.72
Other Financing Activities	-0.6	-0.3	0.01	-0.59	-
Financing Cash Flow	24.49	9.25	2.46	11.58	1.72
Foreign Exchange Rate Adjustments	-	-	-	-0.09	0
Net Cash Flow	9.71	0.73	-6.97	1.19	0.1
Free Cash Flow	-14.78	-8.52	-9.43	-10.3	-1.62
Free Cash Flow Per Share	-0.06	-0.04	-0.07	-0.07	-0.01
Levered Free Cash Flow	-8.15	-4.21	-	-2.93	10.17
Unlevered Free Cash Flow	-8.15	-4.21	-	-2.93	10.17
Change in Working Capital	-2.15	0.03	-0.98	-2.7	1.13

Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.