BIT:BRI Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	5.36	-0.9	-1.7	29.15	-9.79
Depreciation & Amortization	2.94	3.65	4.62	4.54	4.61
Other Amortization	0.01	-	-	-	-
Loss (Gain) From Sale of Assets	-	-	-	-	1.02
Asset Writedown & Restructuring Costs	-	-	-	-	-0.33
Loss (Gain) From Sale of Investments	-6.7	-4.45	-7.69	-0.75	0.17
Loss (Gain) on Equity Investments	0.35	0.03	1.46	0.45	-0.17
Other Operating Activities	0.25	-1.02	-8.56	6.67	-3.42
Change in Inventory	1.57	1.19	0.57	137.61	-37.89
Change in Other Net Operating Assets	-4.64	4.1	-6.27	-4.92	1.07
Operating Cash Flow	-0.63	2.27	-15.82	173.9	-44.63
Capital Expenditures	-1.02	-1.68	-1.61	-0.46	-0.25
Sale (Purchase) of Real Estate	-	-	-	-	2.71
Investment in Securities	13.35	0.02	8.94	-23.6	-0.01
Other Investing Activities	4.15	1.06	0.09	0.48	-0.41
Investing Cash Flow	16.48	-0.6	7.42	-23.58	2.04
Long-Term Debt Issued	3.23	4.99	9.93	4.75	53.18
Long-Term Debt Repaid	-8.08	-11.39	-9.84	-146.67	-7.38
Net Debt Issued (Repaid)	-4.85	-6.41	0.09	-141.92	45.8
Financing Cash Flow	-4.85	-6.41	0.09	-141.92	45.8
Net Cash Flow	11	-4.73	-8.3	8.41	3.21
Free Cash Flow	-1.65	0.6	-17.43	173.44	-44.88
Free Cash Flow Margin	-9.13%	3.30%	-112.81%	108.62%	-363.13%
Free Cash Flow Per Share	-0.00	0.00	-0.02	0.22	-0.06
Cash Interest Paid	4.61	5.69	5.11	6.07	5.93
Cash Income Tax Paid	0.15	0.67	8.37	0.14	0.13
Levered Free Cash Flow	-1.25	3.8	-18.23	153.52	-38.54
Unlevered Free Cash Flow	1.79	7.4	-14.17	157.67	-34.93
Change in Working Capital	-3.07	5.29	-5.7	132.69	-36.81