| Topicus.com Inc. |
| Condensed Consolidated Interim Statements of Cash Flows |
| (In thousands of euros, except per share amounts. Due to rounding, numbers presented may not foot.) |
| | | | | | | | | |
| Unaudited | | | | | | | | |
| | | | | Three months ended June 30, | | Six months ended June 30, |
| | | | | 2026 | | 2025 | | 2026 | | 2025 |
| | | | | | | | | | | |
| Cash flows from (used in) operating activities: | | | | | | | | |
| | Net income (loss) | | 47,326 | | | 41,484 | | | 102,389 | | | 111,612 | |
| | Adjustments for: | | | | | | | | |
| | | Depreciation | | 11,717 | | | 9,977 | | | 23,373 | | | 19,353 | |
| | | Amortization of intangible assets | | 46,238 | | | 39,294 | | | 90,659 | | | 76,146 | |
| | | Impairment of intangible and other non-financial assets | | 25 | | | – | | | 25 | | | – | |
| | | Bargain purchase (gain) | | – | | | (154 | ) | | – | | | (154 | ) |
| | | Finance and other expenses (income) | | (1,895 | ) | | (9,234 | ) | | 698 | | | (14,476 | ) |
| | | Share in net (income) loss of equity investee | | (10,116 | ) | | (5 | ) | | (19,212 | ) | | (20 | ) |
| | | (Increase) decrease in the fair value of equity securities | | – | | | – | | | – | | | (32,789 | ) |
| | | Finance costs | | 9,109 | | | 6,575 | | | 18,917 | | | 12,764 | |
| | | Income tax expense (recovery) | | 12,718 | | | 10,202 | | | 22,051 | | | 20,079 | |
| | Change in non-cash operating assets and liabilities | | | | | | | | |
| | | exclusive of effects of business combinations | | (102,723 | ) | | (97,574 | ) | | 71,292 | | | 92,959 | |
| | Transaction costs associated with equity securities classified as FVOCI | | – | | | (0 | ) | | – | | | (1,659 | ) |
| | Income taxes (paid) received | | (25,077 | ) | | (15,508 | ) | | (42,378 | ) | | (27,311 | ) |
| | Net cash flows from (used in) operating activities | | (12,676 | ) | | (14,944 | ) | | 267,814 | | | 256,503 | |
| | | | | | | | | | | |
| Cash flows from (used in) financing activities: | | | | | | | | |
| | Interest paid on lease obligations | | (857 | ) | | (719 | ) | | (1,729 | ) | | (1,381 | ) |
| | Interest paid on other facilities | | (10,264 | ) | | (4,307 | ) | | (14,000 | ) | | (9,015 | ) |
| | Net increase (decrease) in Topicus Revolving Credit Facility | | 20,000 | | | (115,000 | ) | | (225,000 | ) | | (85,000 | ) |
| | Proceeds from issuance of Loan | | – | | | 200,000 | | | – | | | 200,000 | |
| | Proceeds from issuance of term and other loans | | – | | | 95,400 | | | 7,500 | | | 113,410 | |
| | Increase (decrease) in bank indebtedness | | (9,599 | ) | | – | | | (3,936 | ) | | – | |
| | Repayments of term and other loans | | (2,866 | ) | | (3,526 | ) | | (10,295 | ) | | (14,111 | ) |
| | Credit facility transaction costs | | – | | | (3,187 | ) | | (312 | ) | | (3,278 | ) |
| | Payments of lease obligations | | (8,680 | ) | | (7,177 | ) | | (17,054 | ) | | (14,005 | ) |
| | Dividends paid to non-controlling interests | | (1,447 | ) | | (1,595 | ) | | (4,898 | ) | | (1,632 | ) |
| | Net cash flows from (used in) in financing activities | | (13,713 | ) | | 159,890 | | | (269,723 | ) | | 184,988 | |
| | | | | | | | | | | |
| Cash flows from (used in) investing activities: | | | | | | | | |
| | Acquisition of businesses | | (31,223 | ) | | (210,244 | ) | | (46,251 | ) | | (249,657 | ) |
| | Cash obtained with acquired businesses | | 5,386 | | | 20,804 | | | 8,322 | | | 28,738 | |
| | Post-acquisition settlement payments, net of receipts | | (10,539 | ) | | (2,935 | ) | | (16,352 | ) | | (9,233 | ) |
| | Purchases of other investments | | (271 | ) | | – | | | (271 | ) | | – | |
| | Purchase of equity securities of Asseco Poland S.A. | | – | | | – | | | – | | | (167,977 | ) |
| | (Increase) decrease in restricted cash | | (196 | ) | | 343 | | | (1,539 | ) | | (82 | ) |
| | Interest, dividends and other proceeds received, net of income taxes paid | | 59,222 | | | 8,302 | | | 59,794 | | | 8,557 | |
| | Property and equipment purchased | | (3,104 | ) | | (3,768 | ) | | (6,340 | ) | | (6,666 | ) |
| | Net cash flows from (used in) investing activities | | 19,276 | | | (187,499 | ) | | (2,637 | ) | | (396,321 | ) |
| | | | | | | | | | | |
| Effect of foreign currency on | | | | | | | | |
| | cash and cash equivalents | | (792 | ) | | (4,500 | ) | | 1,128 | | | (2,072 | ) |
| | | | | | | | | | | |
| Increase (decrease) in cash | | (7,905 | ) | | (47,053 | ) | | (3,418 | ) | | 43,097 | |
| | | | | | | | | | | |
| Cash, beginning of period | | 331,173 | | | 296,307 | | | 326,686 | | | 206,157 | |
| | | | | | | | | | | |
| Cash, end of period | | 323,269 | | | 249,254 | | | 323,269 | | | 249,254 | |
Source link