|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Operating activities | |||||
| Net profit/(loss) for the year | |||||
| Reversal of finance income | |||||
| Reversal of finance expenses | |||||
| Reversal of (gain)/loss on disposal of property, plant and equipment | |||||
| Reversal of income taxes | |||||
| Adjustments for non-cash items: | |||||
| Non-cash consideration relating to revenue | |||||
| Share of (profit)/loss of associates | |||||
| Share-based payment | |||||
| Depreciation | |||||
| Impairment of property, plant and equipment | |||||
| Amortization | |||||
| Changes in working capital: | |||||
| Inventories | |||||
| Receivables | |||||
| Prepayments | |||||
| Contract liabilities | |||||
| Trade payables, accrued expenses and other liabilities | |||||
| Provisions | |||||
| Cash flows generated from/(used in) operations | |||||
| Finance income received | |||||
| Finance expenses paid | |||||
| Income taxes received/(paid) | |||||
| Cash flows from/(used in) operating activities | |||||
| Investing activities | |||||
| Investments in associates | |||||
| Proceeds from disposal of property, plant and equipment | |||||
| Acquisition of intangible assets and property, plant and equipment | |||||
| Reimbursement for acquisition of property, plant and equipment | |||||
| Development expenditures (software) | |||||
| Purchase of marketable securities | |||||
| Settlement of marketable securities | |||||
| Cash flows from/(used in) investing activities | |||||
| Financing activities | |||||
| Payment of principal portion of lease liabilities | |||||
| Repayment of borrowings | |||||
| Net proceeds from borrowings | |||||
| Proceeds from exercise of warrants | |||||
| Proceeds from follow-on public offering | |||||
| Costs of follow-on public offering | |||||
| Acquisitions of treasury shares, net of transactions costs | |||||
| Payment of withholding taxes under stock incentive programs | |||||
| Cash flows from/(used in) financing activities | |||||
| Increase/(decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at January 1 | |||||
| Effect of exchange rate changes on balances held in foreign currencies | |||||
| Bank deposits | |||||
| Short-term marketable securities | |||||
| Cash and cash equivalents at December 31 | |||||
Loading...