Phoenix Vega Mezz 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
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
Net Income	11.23	59.6	11.19	4.84	6.73
Loss (Gain) From Sale of Investments	-0.46	-51.34	-2.51	4.3	-1.45
Other Operating Activities	-12.01	-9.5	-10.15	-10.57	-6.46
Change in Accounts Receivable	0.02	0.02	0.38	-	-
Change in Accounts Payable	-0.01	-0	0.01	-0.01	0.14
Change in Other Net Operating Assets	8.11	10.6	20.02	24.22	12.34
Operating Cash Flow	6.88	9.39	18.94	22.77	11.31
Operating Cash Flow Growth	-55.47%	-50.42%	-16.84%	101.40%	-
Other Investing Activities	0.36	0.47	0.28	-	-
Investing Cash Flow	0.36	0.47	0.28	-	-
Issuance of Common Stock	-	-	-	-	0
Repurchase of Common Stock	-16	-16	-18.01	-18.01	-
Other Financing Activities	-	-	-	-0.08	-0.02
Financing Cash Flow	-16	-16	-18.01	-18.09	-0.02
Net Cash Flow	-8.77	-6.15	1.21	4.68	11.29
Cash Interest Paid	-	-	-	0.08	0.02
Cash Income Tax Paid	0.85	0.86	1.12	1.33	0.69
Levered Free Cash Flow	16.34	38.16	8.35	1.86	-
Unlevered Free Cash Flow	16.34	38.16	8.35	1.91	-
Change in Working Capital	8.12	10.63	20.4	24.21	12.48

Source: S&P Global Market Intelligence. Standard template. Financial Sources.