Bourse Direct 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	2019 - 2015
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	2019 - 2015
Net Income	18.32	19.13	15.93	5.69	7.16	6.19	Upgrade
Depreciation & Amortization, Total	3.3	3.36	3.23	2.91	2.59	2.64	Upgrade
Change in Other Net Operating Assets	-1.01	-1.78	4.58	4.14	-10.15	7.84	Upgrade
Other Operating Activities	6.39	6.78	6.48	1.83	2.5	2.67	Upgrade
Operating Cash Flow	20.64	20.78	24.29	12.76	-0.54	15.91	Upgrade
Capital Expenditures	-2.26	-4.5	-2.05	-3.32	-1.96	-1.9	Upgrade
Investment in Securities	0.01	-0.02	0.01	0.1	-5.59	-	Upgrade
Investing Cash Flow	-0.92	-4.53	-2.04	-3.22	-7.54	-1.9	Upgrade
Long-Term Debt Repaid	-	-0.89	-0.89	-0.89	-0.96	-0.96	Upgrade
Net Debt Issued (Repaid)	-0.97	-0.89	-0.89	-0.89	-0.96	-0.96	Upgrade
Repurchase of Common Stock	-5.32	-5.32	-4.06	-	-	-	Upgrade
Common Dividends Paid	-10.32	-8.26	-4.27	-	-2.69	-	Upgrade
Other Financing Activities	2.7	-1.48	-0.15	-4.52	-0.5	-3.25	Upgrade
Financing Cash Flow	-13.91	-15.95	-9.37	-5.41	-4.14	-4.21	Upgrade
Net Cash Flow	5.81	0.31	12.88	4.13	-12.23	9.8	Upgrade
Free Cash Flow	18.38	16.28	22.24	9.44	-2.49	14.01	Upgrade
Free Cash Flow Growth	11.54%	-26.79%	135.68%	-	-	-	Upgrade
Free Cash Flow Margin	25.15%	21.89%	33.47%	19.67%	-5.38%	31.19%	Upgrade
Free Cash Flow Per Share	0.34	0.31	0.42	0.18	-0.04	0.25	Upgrade
Cash Income Tax Paid	6.39	6.78	5.94	1.89	2.73	3.51	Upgrade

Source: S&P Capital IQ. Capital Markets template. Financial Sources.