Poxel 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	FY 2020
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	Dec '20 Dec 31, 2020
Net Income	-13.66	-18.31	-35.09	-31.4	-23.76	-31.83
Depreciation & Amortization	0.03	0.13	17.2	0.56	0.56	0.42
Stock-Based Compensation	0.04	0.08	-0.45	2.82	4.6	2.79
Other Adjustments	13.65	14.7	5.8	9.55	-0.19	-1.06
Change in Receivables	4.61	-4.23	0.45	0.53	1.72	6.54
Changes in Accounts Payable	-1.54	-1.25	-1.1	-4.01	0.05	3.63
Changes in Accrued Expenses	-0.59	-0.63	-0.8	0.14	0.13	-8.04
Changes in Unearned Revenue	-	-	-	-	-	-0
Changes in Other Operating Activities	-0.11	-	-	-	-	-
Operating Cash Flow	7.59	-9.51	-13.98	-21.82	-16.89	-25.75
Operating Cash Flow Growth	-	-	-	-	-	-
Capital Expenditures	-	-	-	-0.01	-0.03	-0.24
Purchases of Intangible Assets	-	-	-	-0.01	-0.02	-0.05
Other Investing Activities	0.03	0.09	0.04	0.02	0.01	0.33
Investing Cash Flow	0.03	0.09	0.04	0	-0.04	0.05
Long-Term Debt Issued	-5.74	45.73	6.22	6.66	11.32	13.17
Long-Term Debt Repaid	-0.01	-21.66	-0.38	-2.1	-0.67	-0.54
Net Long-Term Debt Issued (Repaid)	-5.75	24.07	5.83	4.56	10.65	12.63
Issuance of Common Stock	-	-	-	-	0.3	16.87
Net Common Stock Issued (Repurchased)	-	-	-	-	0.3	16.87
Other Financing Activities	-8.84	-13.34	-2.6	-1.97	-1.93	-0.8
Financing Cash Flow	16.77	10.73	3.23	2.59	9.03	28.71
Foreign Exchange Rate Adjustments	-0	0	-0.01	-0	-0	-
Net Cash Flow	-0.76	1.32	-10.72	-19.23	-7.92	3.02
Free Cash Flow	7.59	-9.51	-13.98	-21.83	-16.92	-25.98
Free Cash Flow Growth	-	-	-	-	-	-
FCF Margin	99.09%	-143.35%	-705.65%	-3238.28%	-103.02%	-381.78%
Free Cash Flow Per Share	0.14	-0.20	-0.42	-0.75	-0.59	-0.94
Levered Free Cash Flow	-21.61	4.01	-13.95	-30.17	-8.19	-23.43
Unlevered Free Cash Flow	-3.96	-5.25	-13.46	-25.21	-17.37	-34.02