CYS:COS 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	3.21	2.68	1.99	1.21	0.32
Depreciation & Amortization	0.19	0.19	0.17	0.15	0.16
Other Amortization	0.01	0.01	0.01	0	0.04
Gain (Loss) on Sale of Assets	0.01	-	0.01	0.01	-0.02
Gain (Loss) on Sale of Investments	-0.66	-0.47	-0.63	0.83	0.16
Change in Accounts Receivable	-	-	-	-	0.23
Reinsurance Recoverable	-0.97	-1.17	0.08	0.52	-1.95
Change in Unearned Revenue	-	-	-	-	1.01
Change in Insurance Reserves / Liabilities	0.35	0.2	-0.43	-0.94	2.32
Change in Other Net Operating Assets	0.33	-0.59	0.86	-0.42	0.21
Other Operating Activities	-0.1	-0.03	-0.02	0.2	0.12
Operating Cash Flow	2.55	1.02	1.99	1.52	2.56
Operating Cash Flow Growth	150.69%	-48.88%	31.49%	-40.79%	-
Capital Expenditures	-0.12	-0.12	-0.14	-0.07	-0.03
Sale of Property, Plant & Equipment	0.01	-	-	-	-
Purchase / Sale of Intangible Assets	-	-0.01	-0.03	-	-
Investment in Securities	-3.41	-1.12	-2.18	-1.08	-2.93
Other Investing Activities	0.06	0.06	0.03	0.03	0.12
Investing Cash Flow	-3.12	-1.23	-2	-1.01	-2.5
Total Debt Repaid	-0.02	-0.02	-0.02	-0.02	-0.02
Net Debt Issued (Repaid)	-0.02	-0.02	-0.02	-0.02	-0.02
Other Financing Activities	-0.08	-0.08	-0.07	-0.07	-0.07
Financing Cash Flow	-0.11	-0.1	-0.1	-0.09	-0.09
Net Cash Flow	-0.67	-0.32	-0.1	0.41	-0.03
Free Cash Flow	2.43	0.9	1.85	1.45	2.53
Free Cash Flow Growth	171.03%	-51.55%	27.84%	-42.64%	-
Free Cash Flow Margin	10.41%	4.14%	9.13%	7.54%	17.62%
Free Cash Flow Per Share	0.04	0.02	0.03	0.03	0.04
Cash Interest Paid	0.08	0.08	0.07	0.07	0.07
Cash Income Tax Paid	0.54	0.35	0.22	0.07	-0.07
Levered Free Cash Flow	-2.08	-1.1	5.93	-13.9	-0.45
Unlevered Free Cash Flow	-2.03	-1.05	5.98	-13.85	-0.4
Change in Working Capital	-0.29	-1.57	0.51	-0.84	1.77