FRA:1FO Cash Flow Statement

Financials in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-11.67	-10.41	-4.87	-0.23	-0.17
Depreciation & Amortization	2.01	2.72	1.38	0.79	0.66
Other Amortization	1.71	-	-	-	-
Loss (Gain) From Sale of Assets	-0.03	0.2	-0.01	-1.78	-
Other Operating Activities	-2.98	-4.42	-3.86	-0.04	-0.07
Change in Accounts Receivable	-	-	-	-14.77	-8.86
Change in Inventory	-	-	-	-1.55	-0.36
Change in Accounts Payable	-	-	-	1.32	2.63
Change in Other Net Operating Assets	14.18	-4.22	6.7	3.98	-0.1
Operating Cash Flow	3.23	-16.13	-0.67	-12.29	-6.26
Capital Expenditures	-1.29	-6.58	-17.91	-9.11	-0.77
Sale of Property, Plant & Equipment	0.03	0.01	0.02	0.01	-
Cash Acquisitions	-	-	-	-0.34	-0.06
Sale (Purchase) of Intangibles	-2.84	-3.28	-2.28	-	-
Investment in Securities	-0.87	-0.06	-0.03	-7.06	-
Other Investing Activities	-1.58	-1.93	3.99	0	-
Investing Cash Flow	-6.55	-11.84	-16.23	-16.49	-0.83
Short-Term Debt Issued	0.01	0	-	0.01	-
Long-Term Debt Issued	3.77	4.62	13.22	5.51	-
Total Debt Issued	3.78	4.62	13.22	5.51	-
Long-Term Debt Repaid	-0.4	-0.51	-0.45	-0.5	-0.55
Net Debt Issued (Repaid)	3.38	4.11	12.77	5.01	-0.55
Issuance of Common Stock	-	-	-	-	66.81
Repurchase of Common Stock	-	-	-	-	-0.64
Other Financing Activities	-	0	-	-	-
Financing Cash Flow	3.38	4.12	12.77	5.01	65.62
Miscellaneous Cash Flow Adjustments	-	0	0	-0	-
Net Cash Flow	0.06	-23.85	-4.13	-23.77	58.53
Free Cash Flow	1.95	-22.71	-18.58	-21.4	-7.03
Free Cash Flow Margin	17.27%	-91.64%	-61.77%	-125.60%	-67.01%
Free Cash Flow Per Share	0.13	-1.48	-1.22	-1.41	-0.52
Levered Free Cash Flow	5.38	-23.95	-12.88	-21.06	-6.97
Unlevered Free Cash Flow	6.08	-23.64	-12.72	-21.03	-6.94
Change in Working Capital	14.18	-4.22	6.7	-11.02	-6.69

Source: S&P Global Market Intelligence. Standard template. Financial Sources.