Dominion Hosting Holding 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	4.46	3.61	2.21	0.74	3.19
Depreciation & Amortization	5.55	5.2	5.32	4.31	3.28
Other Amortization	0.37	-	-	-	-
Asset Writedown & Restructuring Costs	0.11	0.03	0.21	0.33	0.05
Other Operating Activities	0.13	0.13	1.17	1.84	-0.06
Change in Accounts Receivable	-0.1	0.14	0.12	-1.72	0.03
Change in Inventory	0	0.02	-0.08	0.03	0.01
Change in Accounts Payable	0.56	0.41	-0.41	1.17	-0.52
Change in Other Net Operating Assets	0.07	-0.36	0.53	0.69	-0.24
Operating Cash Flow	11.15	9.18	9.06	7.4	5.73
Operating Cash Flow Growth	21.51%	1.33%	22.45%	29.16%	171.39%
Capital Expenditures	-1.89	-2.32	-2.16	-1.64	-0.42
Sale (Purchase) of Intangibles	-0.68	-0.39	-1.27	-0.17	-0.63
Investment in Securities	-7.72	-0.1	-3.41	-6.29	-3.95
Other Investing Activities	-4.98	-4.09	-2.73	-0.72	-2.42
Investing Cash Flow	-15.27	-6.89	-9.56	-8.82	-7.41
Short-Term Debt Issued	-	0.39	0.17	-	2.83
Long-Term Debt Issued	3.59	1.38	-	2.7	-
Total Debt Issued	3.59	1.77	0.17	2.7	2.83
Short-Term Debt Repaid	-0.05	-	-	-1.44	-
Long-Term Debt Repaid	-	-2.26	-0.12	-	-0.76
Total Debt Repaid	-0.05	-2.26	-0.12	-1.44	-0.76
Net Debt Issued (Repaid)	3.53	-0.49	0.05	1.26	2.07
Issuance of Common Stock	7.38	1.11	-	-	-
Repurchase of Common Stock	-0.07	-	-	-0.2	-
Other Financing Activities	0	-0	-	-	-0.26
Financing Cash Flow	10.85	0.62	0.05	1.06	1.81
Miscellaneous Cash Flow Adjustments	1.81	-	-	1.74	0.29
Net Cash Flow	8.54	2.91	-0.45	1.38	0.41
Free Cash Flow	9.26	6.86	6.9	5.75	5.31
Free Cash Flow Growth	34.97%	-0.55%	19.96%	8.32%	198.18%
Free Cash Flow Margin	22.37%	18.58%	19.93%	19.46%	26.82%
Free Cash Flow Per Share	1.93	1.41	1.44	1.21	1.12
Cash Income Tax Paid	2.29	2.14	1.89	1.46	0.27
Levered Free Cash Flow	7.95	6.39	5.7	6.45	3.79
Unlevered Free Cash Flow	8.54	6.98	6.21	6.68	3.88
Change in Working Capital	0.54	0.21	0.16	0.18	-0.73

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.