| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 31.1 | 25.0 | 36.6 | 33.9 | 42.5 | 40.6 | −4.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −8.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating cash flow | 18.5 | 14.9 | 13.4 | 35.5 | 17.7 | 16.3 | −8.3% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (43.0) | (7.8) | (3.3) | (36.9) | (20.6) | (176.3) | −756.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | — | 6.9 | 70.9 | +927.5% | |
| Financing cash flow | (18.5) | (18.9) | (19.6) | (19.6) | (23.6) | 160.9 | +780.4% | |
| Free cash flow | 18.5 | 14.9 | 13.4 | 35.5 | 17.7 | 16.3 | −8.3% | |
| Net change in cash | (43.0) | (11.8) | (9.5) | (21.1) | (26.5) | 0.9 | +103.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.