Execus 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-0.25	-0.55	0.05	-
Depreciation & Amortization	0.81	0.65	0.47	-
Other Amortization	0.06	0.06	-	-
Other Operating Activities	-0.42	-0.71	0.4	-
Change in Accounts Receivable	-1.89	0.34	-0.33	-
Change in Inventory	-1.78	-0.71	0	-
Change in Accounts Payable	1.37	0.2	0.91	-
Change in Other Net Operating Assets	0.89	-0.02	-0.73	-
Operating Cash Flow	-1.2	-0.74	0.77	-
Capital Expenditures	-0.01	-0.01	-0.13	-
Sale (Purchase) of Intangibles	-1.16	-0.72	-2.09	-
Investment in Securities	-0.73	-0.13	0.03	-
Other Investing Activities	0	0	-	-
Investing Cash Flow	-1.91	-0.86	-2.19	-
Short-Term Debt Issued	-	-	0.2	-
Total Debt Issued	0.5	-	0.2	-
Short-Term Debt Repaid	-	-0.1	-	-
Long-Term Debt Repaid	-	-0.08	-0.08	-
Total Debt Repaid	-0.26	-0.17	-0.08	-
Net Debt Issued (Repaid)	0.25	-0.17	0.11	-
Issuance of Common Stock	3.41	1.8	1.83	-
Financing Cash Flow	3.38	1.63	1.94	-
Miscellaneous Cash Flow Adjustments	0	0	-	-
Net Cash Flow	0.27	0.03	0.52	-
Free Cash Flow	-1.21	-0.74	0.64	-
Free Cash Flow Margin	-16.31%	-14.36%	28.12%	-
Free Cash Flow Per Share	-0.16	-0.12	0.12	-
Cash Income Tax Paid	0.52	0.34	0.31	-
Levered Free Cash Flow	-1.96	-0.58	-1.73	-
Unlevered Free Cash Flow	-1.96	-0.58	-1.73	-
Change in Working Capital	-1.4	-0.19	-0.15	-

Updated Oct 2, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.