|
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 | |||||
| Non-cash and operational adjustments | |||||
| Depreciation of property, plant & equipment | |||||
| Amortization and impairment of intangible assets | |||||
| Impairment of goodwill and intangible assets from business combinations | |||||
| Share-based payment expense | |||||
| Loss (gain) on disposal of property, plant & equipment | |||||
| Gain on bargain purchase | |||||
| Government grants | |||||
| Movement in provisions | |||||
| Movement in reserve for bad debt and slow moving inventory | |||||
| Financial income | |||||
| Financial expense | |||||
| Impact of foreign currencies | |||||
| Income taxes and deferred taxes | |||||
| Working capital adjustment and income tax (paid)/received | |||||
| Decrease (increase) in trade receivables and other current assets | |||||
| Decrease (increase) in inventories and contracts in progress | |||||
| Increase in trade payables and other payables | |||||
| Income tax (paid)/received | |||||
| Interest received | |||||
| Net cash flow from operating activities | |||||
| Investing activities | |||||
| Purchase of property, plant & equipment | |||||
| Purchase of intangible assets | |||||
| Proceeds from the sale of property, plant, equipment and intangibles | |||||
| Acquisition of subsidiary (net of cash) | |||||
| Proceeds from convertible loan to third party | |||||
| Capital government grants received | |||||
| Net cash flow used in investing activities | |||||
| Financing activities | |||||
| Proceeds from loans & borrowings | |||||
| Repayment of loans & borrowings | |||||
| Repayment of leases | |||||
| Interest paid | |||||
| Other financial income (expense), net | |||||
| Net cash flow from financing activities | |||||
| Net increase/(decrease) of cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of the year | |||||
| Exchange rate differences on cash and cash equivalents | |||||
| Cash and cash equivalents at end of the year | |||||
Loading...