B90 Holdings Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-1.42	-1.7	-5.47	-4.27	-3.35	-2.37
Depreciation & Amortization	0.66	0.76	0.61	0.46	0.11	0.08
Asset Writedown & Restructuring Costs	1.4	1.4	0.32	1.1	-	-
Stock-Based Compensation	0.16	0.22	0.4	0.35	0.15	0.04
Provision & Write-off of Bad Debts	-	-	-0.09	0.02	-	-
Other Operating Activities	-0.01	-0.01	0.88	0.02	0.08	0.13
Change in Accounts Receivable	-0.51	-0.22	-0.2	-0.06	-0.13	0.1
Change in Accounts Payable	-0.2	-0.93	-0.48	0.06	-0.73	0.44
Operating Cash Flow	0.08	-0.48	-4.03	-2.31	-3.89	-1.58
Cash Acquisitions	-	-	-	-	-	-0.2
Sale (Purchase) of Intangibles	-	-	-1.75	-	-0.6	-
Investing Cash Flow	-	-	-1.75	-	-0.6	-0.2
Long-Term Debt Issued	-	-	4.25	0.65	1.85	1.67
Net Debt Issued (Repaid)	-	-	4.25	0.65	1.85	1.67
Issuance of Common Stock	0.02	0.02	2	1.22	3.39	-
Other Financing Activities	-	-	-	-0.02	-0.24	-
Financing Cash Flow	0.02	0.02	6.25	1.84	4.99	1.67
Net Cash Flow	0.1	-0.46	0.47	-0.47	0.51	-0.11
Levered Free Cash Flow	0.05	-0.41	-4.9	-2.13	-3.16	-0.42
Unlevered Free Cash Flow	0.05	-0.41	-4.66	-2.11	-3.08	-0.33
Change in Working Capital	-0.7	-1.15	-0.68	0	-0.87	0.54

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