Definitions and reconciliations

Reconciliations

Operating result to EBITDA and Adjusted EBITDA

 

 

 

kEUR

H1 2021

H1 2020

 

 

 

Operating result

30,803

10,160

Depreciation, amortization and impairment charges (if any)

9,086

8,359

EBITDA

39,889

18,519

Government loans waived

-2,370

0

IPO consultancy services

1,381

0

IPO cash bonus

1,342

0

IPO share bonus

2,998

0

Adjusted EBITDA

43,240

18,519

Free Cash Flow

 

 

 

kEUR

H1 2021

H1 2020

 

 

 

Net cash flows from operating activities

41,038

13,949

Acquisition of intangible assets

-1,969

-1,550

Acquisition of property, plant and equipment

-33,265

-13,544

Free Cash Flow

5,804

-1,145

Net Cash

 

 

 

kEUR

As at 30 June 2021

As at 31 December 2020

 

 

 

Cash and cash equivalents

187,362

17,208

Interest-bearing liabilities (Total financial debt):

 

 

Interest-bearing loans and borrowings (Non-current)

0

-25,000

Lease liabilities (Non-current)

-11,119

-10,454

Other financial liabilities (Non-current)

-10,808

-16,697

Interest-bearing loans and borrowings (Current)

-25,000

0

Lease liabilities (Current)

-2,175

-1,979

Other financial liabilities (Current)

-6,955

-10,199

Interest-bearing liabilities (Total financial debt)

-56,057

-64,329

Net Cash

131,305

-47,121

 

 

 

kEUR

H1 2021

H1 2020

 

 

 

Last twelve months Operating result

65,021

28,483

Average Net operating assets:

 

 

Total non-current assets

188,895

153,546

Total current assets

254,024

143,315

Cash and cash equivalents

-98,045

-8,268

Total current liabilities

-90,965

-54,661

Average Net operating assets

253,909

233,932

Return on net operating assets (RONOA)

25.6%

12.2%