|
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
|
|
|---|---|---|---|---|---|
| Cash flows from Operating Activities | |||||
| Loss for the Year | |||||
| Adjustments for: | |||||
| Amortization and depreciation | |||||
| Impairment of assets | |||||
| Expected credit loss for trade and other receivables | |||||
| Impairments of inventories | |||||
| Impairments of financial assets | |||||
| Change in provisions | |||||
| Government grants | |||||
| Financial income | |||||
| Financial expenses | |||||
| Change in fair value of derivative warrant liabilities | |||||
| Exchange differences | |||||
| Income tax credit | |||||
| Share based payments expense | |||||
| Results from disposals of property, plant and equipment | |||||
| Share of loss of equity accounted associates | |||||
| Negative Goodwill | |||||
| Proceeds from government grants | |||||
| Changes in | |||||
| - inventories | |||||
| - trade and other financial receivables | |||||
| - other assets | |||||
| - trade and other financial payables | |||||
| - contract liabilities | |||||
| Net cash from / (used) in operating activities | |||||
| Cash flows from Investing Activities | |||||
| Investment in equity-accounted investees | |||||
| Loans granted to equity-accounted investees | |||||
| Acquisition of intangible assets | |||||
| Acquisition of property, plant and equipment | |||||
| Acquisition of financial assets at fair value through profit or loss | |||||
| Proceeds from sale of property, plant and equipment | |||||
| Proceeds from sale of financial assets at fair value through profit or loss | |||||
| Acquisition of subsidiaries, net of cash acquired | |||||
| Net cash from / (used) in investing activities | |||||
| Cash flows from Financing Activities | |||||
| Proceeds from issuing equity instruments | |||||
| ATM | |||||
| PIPE Financing | |||||
| Private Placement | |||||
| Warrants Conversion And Other | |||||
| Proceeds from loans | |||||
| Repayments of loans | |||||
| Repayments of related parties loans | |||||
| Interest paid of convertible bonds | |||||
| Payment of principal portion of lease liabilities | |||||
| Payment of interest on lease liabilities | |||||
| Interest and bank fees paid | |||||
| Net cash from financing activities | |||||
| Net increase/(decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of year | |||||
| Exchange gains/(losses) | |||||
| Cash and cash equivalents at 31 December | |||||
Loading...