Regulated information
March 11, 2026 - 7:45 a.m. CET
Agfa-Gevaert Group in 2025: strong Q4 profitability and free cash flow – good step-up in FY profitability in HealthCare IT and Digital Print & Chemicals
Mortsel (Belgium), March 11, 2026 – 7:45 a.m. CET – Agfa-Gevaert today commented on its results in 2025.
“At the end of a very challenging 2025, we delivered a strong fourth quarter. Our HealthCare IT and Digital Print & Chemicals divisions performed exceptionally well, and our decisive cost saving measures paid off. This year confirmed that the strategy we designed for our growth engines is the right one. In HealthCare IT, we accelerated the transition to a cloud‑based subscription model in North America. We are gaining market share, supported by industry‑leading customer satisfaction, as shown by recent KLAS reports. In Digital Printing Solutions, we further extended our already strong portfolio for the sign & display and packaging market segments. We also advanced our Green Hydrogen Solutions business by expanding our global footprint and opening a new ZIRFON membrane facility. At the same time, persistent pressure in medical film markets meant we had to move faster on savings, which directly supported our Q4 performance. These market challenges will continue, and we will navigate them with strict cost and cash discipline as we enter 2026.” Pascal Juéry, President and CEO of the Agfa-Gevaert Group.
Status restructuring plans and reorganization
in million euro | Q4 2025 unaudited | Q4 2024 unaudited | % change (excl. FX effects) | FY 2025 | FY 2024 | % change (excl. FX effects) |
| REVENUE | ||||||
| HealthCare IT | 64 | 75 | -15.0% (-10.5%) | 232 | 242 | -4.1% (-1.1%) |
| Digital Print & Chemicals | 136 | 125 | 8.5% (10.8%) | 467 | 438 | 6.5% (7.6%) |
| Radiology Solutions | 89 | 106 | -15.3% (-11.6%) | 317 | 383 | -17.1% (-15.6%) |
| Contractor Operations and Services – former Offset | 17 | 19 | -12.4% (-12.4%) | 70 | 75 | -5.5% (-5.5%) |
| GROUP | 306 | 325 | -5.9% (-2.7%) | 1,086 | 1,138 | -4.5% (-2.7%) |
| ADJUSTED EBITDA (*) | ||||||
| HealthCare IT | 17.6 | 19.7 | -10.6% | 33.5 | 32.9 | 1.8% |
| Digital Print & Chemicals | 21.0 | 9.3 | 125.6% | 42.3 | 30.8 | 37.5% |
| Radiology Solutions | 4.5 | 5.9 | -24.4% | (9.1) | 15.9 | -157.1% |
| Contractor Operations and Services – former Offset | (1.7) | 0.4 | -494.5% | 4.7 | 5.7 | -17.2% |
| Unallocated | (2.5) | (4.8) | 48.9% | (12.3) | (15.5) | 20.6% |
| GROUP | 39 | 30 | 27.9% | 59 | 70 | -14.9% |
(*) Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’ (EBIT)/EBITDA
Definitions of non-IFRS financial measures (APMs): see page 10.
The consolidated statements are included at the end of this press release. They are an integral part of this document.
Agfa-Gevaert Group
| in million euro | Q4 2025 unaudited | Q4 2024 unaudited | % change (excl. FX effects) | FY 2025 | FY 2024 | % change (excl. FX effects) | |
| Revenue | 306 | 325 | -5.9% (-2.7%) | 1,086 | 1,138 | -4.5% (-2.7%) | |
| Gross profit (*) | 101 | 102 | -1.0% | 331 | 354 | -6.7% | |
| % of revenue | 33.1% | 31.4% | 30.4% | 31.2% | |||
| Adjusted EBITDA (**) | 39 | 30 | 27.9% | 59 | 70 | -14.9% | |
| % of revenue | 12.7% | 9.3% | 5.5% | 6.1% | |||
| Adjusted EBIT (**) | 29 | 20 | 47.3% | 23 | 27 | -14.2% | |
| % of revenue | 9.5% | 6.1% | 2.1% | 2.4% | |||
| Net result | (62) | (63) | (71) | (92) | |||
(*) before adjustments and restructuring expenses
(**) Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA
Full year
Financial position and cash flow
Outlook
This outlook is based on the current economic environment. It takes into account the new organizational structure that came into effect on January 1, 2026. Future financial reporting will be based on this structure.
2026 outlook per segment:
For FY 2026, Agfa expects a negative free cash flow due to the substantial cash outflows related to its transformation and restructuring plans.
HealthCare IT
| in million euro | Q4 2025 unaudited | Q4 2024 unaudited | % change (excl. FX effects) | FY 2025 | FY 2024 | % change (excl. FX effects) |
| Revenue | 64 | 75 | -15.0% (-10.5%) | 232 | 242 | -4.1% (-1.1%) |
| Adjusted EBITDA (*) | 17.6 | 19.7 | -10.6% | 33.5 | 32.9 | 1.8% |
| % of revenue | 27.6% | 26.2% | 14.5% | 13.6% | ||
| Adjusted EBIT (*) | 15.2 | 17.8 | -14.4% | 26.0 | 25.4 | 2.2% |
| % of revenue | 23.9% | 23.7% | 11.2% | 10.5% |
(*) Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA
Full year
Digital Print & Chemicals
| in million euro | Q4 2025 unaudited | Q4 2024 unaudited | % change (excl. FX effects) | FY 2025 | FY 2024 | % change (excl. FX effects) |
| Revenue | 136 | 125 | 8.5% (10.8%) | 467 | 438 | 6.5% (7.6%) |
| Adjusted EBITDA (*) | 21.0 | 9.3 | 125.6% | 42.3 | 30.8 | 37.5% |
| % of revenue | 15.5% | 7.4% | 9.1% | 7.0% | ||
| Adjusted EBIT (*) | 15.8 | 5.0 | 215.6% | 23.3 | 13.6 | 71.2% |
| % of revenue | 11.6% | 4.0% | 5.0% | 3.1% |
(*) Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA
Full year
Division performance
Digital Printing Solutions
Green Hydrogen Solutions
Radiology Solutions
| in million euro | Q4 2025 unaudited | Q4 2024 unaudited | % change (excl. FX effects) | FY 2025 | FY 2024 | % change (excl. FX effects) |
| Revenue | 89 | 106 | -15.3% (-11.6%) | 317 | 383 | -17.1% (-15.6%) |
| Adjusted EBITDA (*) | 4.5 | 5.9 | -24.4% | (9.1) | 15.9 | -157.1% |
| % of revenue | 5.0% | 5.6% | -2.9% | 4.1% | ||
| Adjusted EBIT (*) | 2.8 | 2.2 | +27.2% | (16.5) | 0.7 | -2,457.1% |
| % of revenue | 3.1% | 2.1% | -5.2% | 0.2% |
(*) Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA
Full year
Contractor Operations and Services – former Offset
| in million euro | Q4 2025 unaudited | Q4 2024 unaudited | % change (excl. FX effects) | FY 2025 | FY 2024 | % change (excl. FX effects) |
| Revenue | 17 | 19 | -12.4% (-12.4%) | 70 | 75 | -5.5% (-5.5%) |
| Adjusted EBITDA (*) | (1.7) | 0.4 | -494.5% | 4.7 | 5.7 | -17.2% |
| % of revenue | -10.3% | 2.3% | 6.7% | 7.6% | ||
| Adjusted EBIT (*) | (2.1) | (0.2) | -1,052.7% | 2.9 | 3.3 | -11.9% |
| % of revenue | -12.7% | -1.0% | 4.1% | 4.4% |
(*) Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA
Conference call for analysts and investors
Pascal Juéry, CEO of the Agfa-Gevaert Group, and Fiona Lam, CFO, will present the FY 2025 results to analysts and investors at 11:00 a.m. CET on Wednesday, March 11. This presentation can be accessed live upon registration via the agfa.com website and will be available on the website after the event.
Confirmation Information – press release Agfa-Gevaert NV
The statutory auditor, PwC Bedrijfsrevisoren BV/PwC Reviseurs d'Entreprises SRL, represented by Sofie Van Grieken, acting on behalf of Sofie Van Grieken BV, has confirmed that the audit, which is substantially complete, has not to date revealed any material misstatement in the draft consolidated accounts, and that the accounting data reported in this press release is consistent, in all material respects, with the draft consolidated accounts from which it has been derived. The consolidated sustainability data reported in the press release has not been reviewed by the statutory auditor.
Definitions of non-IFRS financial measures (APMs)
Contact:
Viviane Dictus
Director Corporate Communication
Septestraat 27
2640 Mortsel - Belgium
T +32 (0) 3 444 71 24
E viviane.dictus@agfa.com
The full press release and financial information is also available on the company's website: www.agfa.com.
Consolidated Statement of Profit or Loss (in million euro)
Consolidated figures following IFRS accounting policies.
Continuing operations | Q4 2025 unaudited | Q4 2024 unaudited | 2025 | 2024 |
| Revenue | 306 | 325 | 1,086 | 1,138 |
| Cost of sales | (207) | (224) | (758) | (784) |
| Gross profit | 99 | 101 | 328 | 353 |
| Selling expenses | (37) | (42) | (149) | (162) |
| Administrative expenses | (26) | (35) | (116) | (133) |
| R&D expenses | (15) | (17) | (67) | (70) |
| Net impairment loss on trade and other receivables, including contract assets | - | - | (2) | (1) |
| Other operating income | 8 | 16 | 76 | 48 |
| Other operating expenses | (77) | (67) | (105) | (83) |
| Results from operating activities | (48) | (45) | (34) | (48) |
| Interest income (expense) - net | (1) | (1) | (4) | (4) |
| Interest income | 1 | 3 | 7 | 11 |
| Interest expense | (2) | (4) | (11) | (15) |
| Other finance income (expense) - net | (7) | (5) | (18) | (22) |
| Other finance income | 1 | - | 8 | 2 |
| Other finance expense | (7) | (5) | (25) | (24) |
| Net finance costs | (8) | (7) | (21) | (27) |
| Share of profit of associates – net of tax | - | (1) | - | (1) |
| Profit (loss) before income taxes | (55) | (53) | (55) | (75) |
| Income tax expenses | 1 | (9) | (7) | (15) |
| Profit (loss) from continuing operations | (54) | (63) | (63) | (91) |
| Profit (loss) from discontinued operations, net of tax | (8) | 1 | (8) | (1) |
| Profit (loss) for the period | (62) | (63) | (71) | (92) |
| Profit (loss) attributable to: | ||||
| Owners of the Company | (62) | (63) | (71) | (92) |
| Non-controlling interests | - | - | - | - |
| Results from operating activities | (48) | (45) | (34) | (48) |
| Adjustments and restructuring expenses | (77) | (65) | (58) | (75) |
| Adjusted EBIT | 29 | 20 | 23 | 27 |
| Earnings (loss) per Share Group – continuing operations (euro) | (0.35) | (0.40) | (0.41) | (0.59) |
| Earnings (loss) per Share Group – discontinued operations (euro) | (0.05) | (0.01) | (0.05) | (0.01) |
| Earnings (loss) per Share Group – total (euro) | (0.40) | (0.40) | (0.46) | (0.59) |
Consolidated Statement of Comprehensive Income for the year ending December 2024 / December 2025 (in million euro)
Consolidated figures following IFRS accounting policies.
| 2025 | 2024 | |
| Profit / (loss) for the period | (71) | (92) |
| Profit / (loss) for the period from continuing operations | (63) | (91) |
| Profit / (loss) for the period from discontinued operations, net of tax | (8) | (1) |
| Other Comprehensive Income, net of tax | ||
| Items that are or may be reclassified subsequently to profit or loss: | ||
| Exchange differences: | (27) | 4 |
| Exchange differences on translation of foreign operations | (27) | 5 |
| Release of exchange differences of discontinued operations to profit or loss | - | (1) |
| Cash flow hedges: | 1 | (1) |
| Effective portion of changes in fair value of cash flow hedges | 5 | - |
| Changes in the fair value of cash flow hedges reclassified to profit or loss | (3) | (1) |
| Adjustments for amounts transferred to initial carrying amount of hedged items | - | - |
| Income taxes | - | - |
| Items that will not be reclassified subsequently to profit or loss: | 28 | 17 |
| Equity investments at fair value through OCI – change in fair value | - | (1) |
| Remeasurements of the net defined benefit liability recorded in equity | 30 | 19 |
| Income tax on remeasurements of the net defined benefit liability | (2) | - |
| Total Other Comprehensive Income for the period, net of tax | 2 | 20 |
| Total other comprehensive income for the period from continuing operations | 2 | 21 |
| Total other comprehensive income for the period from discontinued operations | - | (1) |
| Total Comprehensive Income for the period attributable to | (68) | (71) |
| Owners of the Company | (68) | (71) |
| Non-controlling interests | - | - |
| Total comprehensive income for the period from continuing operations attributable to: | (60) | (70) |
| Owners of the Company | (60) | (70) |
| Non-controlling interests | - | - |
| Total comprehensive income for the period from discontinued operations attributable to: | (8) | (2) |
| Owners of the Company | (8) | (2) |
| Non-controlling interests | - | - |
Consolidated Statement of Comprehensive Income for the quarter ending December 2024 / December 2025 (in million euro)
Consolidated figures following IFRS accounting policies.
| Q4 2025 unaudited | Q4 2024 unaudited | |
| Profit / (loss) for the period | (62) | (63) |
| Profit / (loss) for the period from continuing operations | (54) | (62) |
| Profit / (loss) for the period from discontinued operations, net of tax | (8) | (1) |
| Other Comprehensive Income, net of tax | ||
| Items that are or may be reclassified subsequently to profit or loss: | ||
| Exchange differences: | 3 | 14 |
| Exchange differences on translation of foreign operations | 3 | 14 |
| Release of exchange differences of discontinued operations to profit or loss | - | - |
| Cash flow hedges: | (1) | (1) |
| Effective portion of changes in fair value of cash flow hedges | - | (1) |
| Changes in the fair value of cash flow hedges reclassified to profit or loss | (2) | - |
| Adjustments for amounts transferred to initial carrying amount of hedged items | - | - |
| Income taxes | - | - |
| Items that will not be reclassified subsequently to profit or loss: | 28 | 18 |
| Equity investments at fair value through OCI – change in fair value | - | (1) |
| Remeasurements of the net defined benefit liability recorded in equity | 30 | 19 |
| Income tax on remeasurements of the net defined benefit liability | (2) | - |
| Total Other Comprehensive Income for the period, net of tax | 29 | 31 |
| Total other comprehensive income for the period from continuing operations | 29 | 31 |
| Total other comprehensive income for the period from discontinued operations | - | - |
| Total Comprehensive Income for the period attributable to | (33) | (32) |
| Owners of the Company | (33) | (32) |
| Non-controlling interests | - | - |
| Total comprehensive income for the period from continuing operations attributable to: | (25) | (31) |
| Owners of the Company | (25) | (31) |
| Non-controlling interests | - | - |
| Total comprehensive income for the period from discontinued operations attributable to: | (8) | (1) |
| Owners of the Company | (8) | (1) |
| Non-controlling interests | - | - |
Consolidated Statement of Financial Position (in million euro)
Consolidated figures following IFRS accounting policies.
| 31/12/2025 | 31/12/2024 | |
| Non-current assets | 557 | 583 |
| Goodwill | 203 | 217 |
| Intangible assets | 35 | 28 |
| Property, plant and equipment | 85 | 104 |
| Right-of-use assets | 48 | 44 |
| Other financial assets | 3 | 3 |
| Assets related to post-employment benefits | 71 | 54 |
| Trade receivables | 3 | 2 |
| Other tax receivables | 3 | 2 |
| Receivables under finance leases | 40 | 55 |
| Other assets | 1 | 4 |
| Deferred tax assets | 66 | 71 |
| Current assets | 719 | 793 |
| Inventories | 254 | 293 |
| Trade receivables | 169 | 178 |
| Contract assets | 73 | 93 |
| Current income tax assets | 44 | 47 |
| Other tax receivables | 16 | 15 |
| Receivables under finance lease | 23 | 31 |
| Other receivables | 25 | 43 |
| Other current assets | 15 | 15 |
| Derivative financial instruments | 1 | - |
| Cash and cash equivalents | 91 | 68 |
| Non-current assets held for sale | 8 | 9 |
| Total Fina Elf ASSETS | 1,276 | 1,377 |
| 31/12/2025 | 31/12/2024 | |
| Total equity | 256 | 324 |
| Equity attributable to owners of the Company | 254 | 323 |
| Share capital | 26 | 187 |
| Share premium | 162 | 210 |
| Retained earnings | 991 | 852 |
| Other reserves | (1) | (2) |
| Translation reserve | (45) | (18) |
| Net amount of remeasurements of the net defined benefit liability recorded in equity | (879) | (906) |
| Non-controlling interests | 2 | 2 |
| Non-current liabilities | 617 | 656 |
| Liabilities for post-employment and long-term termination benefit plans | 414 | 459 |
| Other employee benefits | 3 | 5 |
| Loans and borrowings | 152 | 141 |
| Provisions | 28 | 34 |
| Deferred tax liabilities | 5 | 8 |
| Trade payables | 1 | 2 |
| Contract liabilities | 1 | - |
| Other non-current liabilities | 14 | 7 |
| Current liabilities | 403 | 396 |
| Loans and borrowings | 17 | 15 |
| Provisions | 54 | 26 |
| Trade payables | 109 | 127 |
| Contract liabilities | 103 | 102 |
| Current income tax liabilities | 22 | 21 |
| Other tax liabilities | 24 | 24 |
| Other payables | 5 | 5 |
| Employee benefits | 67 | 74 |
| Other current liabilities | 2 | 2 |
| Derivative financial instruments | - | 1 |
| Total Fina Elf EQUITY AND LIABILITIES | 1,276 | 1,377 |
Consolidated Statement of Net Debt (in million euro)
Consolidated figures following IFRS accounting policies.
| 31/12/2025 | 31/12/2024 | |
| Net financial debt (excl IFRS16 and excl. pension debt) | 21 | 37 |
| Lease liabilities | 58 | 50 |
| Net Financial Debt | 78 | 87 |
| Liabilities for post-employment and long-term termination benefit plans - net balance sheet position | 343 | 405 |
| Net debt | 422 | 492 |
Consolidated Statement of Cash Flows (in million euro)
Consolidated figures following IFRS accounting policies.
The Group has elected to present a statement of cash flows that includes all cash flows, including both continuing and discontinued operations.
| Q4 2025 unaudited | Q4 2024 unaudited | 2025 | 2024 | |
| Profit (loss) for the period | (62) | (63) | (71) | (92) |
| Income taxes | (1) | 9 | 7 | 15 |
| Share of results of (profit)/loss of associates, net of tax | - | 1 | - | 1 |
| Net finance costs | 8 | 7 | 21 | 26 |
| Operating result | (55) | (46) | (42) | (49) |
| Depreciation & amortization | 6 | 6 | 21 | 26 |
| Depreciation & amortization on right-of-use assets | 4 | 4 | 15 | 16 |
| Impairment losses on goodwill, intangibles and PP&E | 22 | 20 | 23 | 19 |
| Impairment losses on right-of-use assets | - | 4 | 5 | 4 |
| Exchange results and changes in fair value of derivatives | 1 | 1 | (3) | - |
| Recycling of hedge reserve | (2) | - | (3) | (1) |
| Government grants and subsidies | (1) | (2) | (6) | (5) |
| (Gains)/Losses on the sale of intangibles and PP&E | - | (2) | - | (2) |
| Result on the disposal of discontinued operations | 8 | - | 8 | 1 |
| Expenses for defined benefit plans & long-term termination benefits | 5 | (2) | 15 | 16 |
| Accrued expenses for personnel commitments | 3 | 16 | 44 | 57 |
| Write-downs/reversal of write-downs on inventories | 1 | 3 | 7 | 10 |
| Impairments/reversal of impairments on receivables | - | - | 2 | - |
| Additions/reversals of provisions | 49 | 40 | 53 | 45 |
| Operating cash flow before changes in working capital | 44 | 41 | 136 | 138 |
| Change in inventories | 50 | 51 | 23 | (13) |
| Change in trade receivables | (23) | (19) | (2) | (3) |
| Change in contract assets | (4) | (6) | 2 | (8) |
| Change in working capital assets | 24 | 27 | 24 | (24) |
| Change in trade payables | 12 | 9 | (5) | (7) |
| Change in contract liabilities | 2 | 1 | 8 | 3 |
| Changes in working capital liabilities | 14 | 10 | 3 | (4) |
| Changes in working capital | 38 | 37 | 27 | (28) |
| Q4 2025 unaudited | Q4 2024 unaudited | 2025 | 2024 | |
| Cash out for employee benefits | (31) | (35) | (111) | (123) |
| Cash out for provisions | (18) | (2) | (31) | (8) |
| Changes in lease portfolio | 5 | 1 | 27 | 16 |
| Changes in other working capital | 16 | 4 | 13 | 2 |
| Cash settled operating derivatives | 1 | - | 4 | 2 |
| Cash from / (used in) operating activities | 54 | 46 | 66 | - |
| Income taxes paid | (3) | (2) | (4) | (3) |
| Net cash from / (used in) operating activities | 51 | 44 | 63 | (4) |
| of which related to discontinued operations | (1) | - | (4) | (1) |
| Capital expenditure | (9) | (11) | (34) | (45) |
| Proceeds from sale of intangible assets and PP&E | 1 | 2 | 2 | 3 |
| Disposal of discontinued operations, net of cash disposed of | - | 1 | 6 | 2 |
| Acquisition of associates | - | - | - | (1) |
| Interests received | 2 | 3 | 15 | 12 |
| Net cash from / (used in) investing activities | (7) | (5) | (11) | (29) |
| of which related to discontinued operations | - | 1 | 6 | 2 |
| Interests paid | (3) | (4) | (12) | (16) |
| Proceeds from borrowings | 4 | 2 | 57 | 85 |
| Repayment of borrowings | (20) | (20) | (52) | (20) |
| Payment of finance leases | (4) | (6) | (18) | (21) |
| Proceeds/(payment) of derivatives | 3 | (3) | 2 | (4) |
| Other financing income / (costs) received/paid | - | - | (3) | (2) |
| Net cash from / (used in) financing activities | (20) | (31) | (25) | 22 |
| of which related to discontinued operations | - | - | - | - |
| Net increase / (decrease) in cash & cash equivalents | 24 | 8 | 27 | (11) |
| Cash & cash equivalents at the start of the period | 65 | 57 | 68 | 77 |
| Net increase / (decrease) in cash & cash equivalents | 24 | 8 | 27 | (11) |
| Effect of exchange rate fluctuations | 1 | 3 | (5) | 2 |
| Cash & cash equivalents at the end of the period | 91 | 68 | 91 | 68 |
Consolidated Statement of changes in Equity (in million euro)
Consolidated figures following IFRS accounting policies.
in million euro | Share capital | Share premium | Retained earnings | Reserve for own shares | Revaluation reserve | Hedging reserve | Net amount of remeasurements of the net defined benefit lability recorded in equity | Translation reserve | Total Fina Elf | NON-CONTROLLING INTERESTS | Total Fina Elf EQUITY |
| Balance at January 1, 2024 | 187 | 210 | 945 | - | (1) | 1 | (926) | (22) | 395 | 1 | 396 |
| Comprehensive income for the period | |||||||||||
| Profit (loss) for the period | - | - | (92) | - | - | - | - | - | (92) | - | (92) |
| Other comprehensive income, net of tax | - | - | - | - | (1) | (1) | 19 | 4 | 20 | - | 20 |
| Total comprehensive income for the period | - | - | (92) | - | (1) | (1) | 19 | 4 | (71) | - | (71) |
| Transactions with owners, recorded directly in equity | |||||||||||
| Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Transfer of amounts recognized in OCI to retained earnings following loss of control | - | - | (1) | - | - | - | 1 | - | - | - | - |
| Derecognition of NCI following loss of control | - | - | - | - | - | - | - | - | - | - | - |
| Total transactions with owners, recorded directly in equity | - | - | (1) | - | - | - | 1 | - | - | - | - |
| Balance at December 31, 2024 | 187 | 210 | 852 | - | (2) | - | (906) | (18) | 323 | 2 | 324 |
| Balance at January 1, 2025 | 187 | 210 | 852 | - | (2) | - | (906) | (18) | 323 | 2 | 324 |
| Comprehensive income for the period | |||||||||||
| Profit (loss) for the period | - | - | (71) | - | - | - | - | - | (71) | - | (71) |
| Other comprehensive income, net of tax | - | - | - | - | - | 1 | 28 | (27) | 2 | - | 2 |
| Total comprehensive income for the period | - | - | (71) | - | - | 1 | 28 | (27) | (68) | - | (68) |
| Transactions with owners, recorded directly in equity | |||||||||||
| Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Incorporation of losses in share capital and share premium | (161) | (49) | 210 | - | - | - | - | - | - | - | - |
| Total transactions with owners, recorded directly in equity | (161) | (49) | 210 | - | - | - | - | - | - | - | - |
| Balance at December 31, 2025 | 26 | 162 | 991 | - | (3) | 2 | (879) | (45) | 254 | 2 | 256 |
Reconciliation of non-IFRS information (in million euro)
(Adjusted) Free Cash Flow
| Q4 2025 unaudited | Q4 2024 unaudited | 2025 | 2024 | |
| Adjusted EBITDA | 39 | 30 | 59 | 70 |
| Working capital - net | 42 | 38 | 36 | (18) |
| CAPEX | (9) | (11) | (34) | (45) |
| Provisions & other | 9 | (5) | 28 | 16 |
| Income taxes | (3) | (2) | (4) | (4) |
| Adjusted Free Cash Flow | 77 | 50 | 87 | 19 |
| Pensions (below EBIT) & long term termination benefits | (11) | (12) | (44) | (44) |
| Cash-out for adjustments and restructuring expenses | (22) | (3) | (8) | (21) |
| Free Cash Flow | 44 | 35 | 35 | (46) |
| Adjustments for: | ||||
| Payment of finance leases | (4) | (6) | (18) | (21) |
| Proceeds from borrowings | 4 | 2 | 57 | 85 |
| Repayment of borrowings | (20) | (20) | (52) | (20) |
| Acquisition of subsidiaries, net of cash acquired | - | - | - | - |
| Acquisition of associates | - | - | - | (1) |
| Interests received | 2 | 3 | 15 | 12 |
| Interests paid | (3) | (4) | (12) | (16) |
| Proceeds/(payment) of derivatives | 3 | (3) | 2 | (4) |
| Other financial flows | - | - | (3) | (2) |
| Total adjustments | (19) | (28) | (11) | 34 |
| Cash flows from continuing operations | 25 | 6 | 25 | (12) |
| Net cash from/(used in) operating activities related to discontinued operations | (1) | - | (4) | (1) |
| Net cash from/(used in) investing activities related to discontinued operations | - | 1 | 6 | 2 |
| Cash flows from discontinued operations | (1) | 1 | 2 | 1 |
| Net increase / (decrease) in cash & cash equivalents | 24 | 8 | 27 | (11) |
Reconciliation of non-IFRS information (in million euro)
Adjusted EBIT
| Q4 2025 unaudited | Q4 2024 unaudited | 2025 | 2024 | |
| Segment Adjusted EBIT | 32 | 25 | 36 | 43 |
| Adjusted EBIT from operating activities not allocated to a reportable segment: mainly related to ‘Corporate Services’ | (3) | (5) | (12) | (16) |
| Adjusted EBIT | 29 | 20 | 23 | 27 |
| Restructuring expenses | (46) | (37) | (54) | (38) |
| Adjustments | (31) | (29) | (3) | (37) |
| Results from operating activities | (48) | (45) | (34) | (48) |
Working capital
| 31/12/2025 | 31/12/2024 | |
| Inventories | 254 | 293 |
| Non-current trade receivables | 3 | 2 |
| Current trade receivables | 169 | 178 |
| Contract assets | 73 | 93 |
| Non-current trade payables | (1) | (2) |
| Current trade payables | (109) | (127) |
| Contract liabilities | (104) | (102) |
| Working capital | 285 | 335 |
Reconciliation of non-IFRS information (in million euro)
Net Financial Debt including IFRS 16
| 31/12/2025 | 31/12/2024 | |
| Non-current loans and borrowings | 152 | 141 |
| Current loans and borrowings | 17 | 15 |
| Cash and cash equivalents | (91) | (68) |
| Net financial debt including lease liabilities | 78 | 87 |
Net Financial Debt excluding IFRS 16
| 31/12/2025 | 31/12/2024 | |
| Non-current loans and borrowings | 152 | 141 |
| Non-current lease liabilities comprised in Non-current loans and borrowings | (41) | (36) |
| Current loans and borrowings | 17 | 15 |
| Current lease liabilities comprised in Current loans and borrowings | (17) | (15) |
| Cash and cash equivalents | (91) | (68) |
| Net financial debt excluding lease liabilities | 21 | 37 |
Evolution net financial debt excluding lease liabilities – linked with cashflow (in million euro)
| 31/12/2025 | 31/12/2024 | |
| Net increase/(decrease) in cash and cash equivalents | 27 | (11) |
| Comprising: | ||
| Proceeds from borrowings (-) | (57) | (85) |
| Repayment of borrowings (+) | 52 | 20 |
| Net cash inflows (outflows) | 21 | (76) |
| Net financial debt excluding lease liabilities beginning of the period | 37 | (37) |
| Net cash inflows (outflows) | 21 | (76) |
| Currency impact | (5) | 2 |
| Net financial debt excluding lease liabilities end of period | 21 | 37 |
Attachment