| Cash generated from operations |
Cash generated from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (in €‘000) |
|
Notes |
|
2022 |
|
2021 |
|
2020 |
| Loss before income tax |
|
|
|
(304,656) |
|
|
(319,320) |
|
|
(43,945) |
|
| Adjustments to reconcile loss before income tax to net cash flows: |
|
|
|
|
|
|
|
|
| Loss on modification of old facility |
|
25 |
|
1,730 |
|
|
— |
|
|
— |
|
| Loss on extinguishment of old facility |
|
25 |
|
2,832 |
|
|
— |
|
|
— |
|
| Fair value (gains)/losses on derivatives |
|
7 |
|
(3,787) |
|
|
(2,900) |
|
|
— |
|
| Fair value (gains)/losses on Public and Private Placement warrant liabilities |
|
27 |
|
(27,103) |
|
|
— |
|
|
— |
|
| Other finance (income)/costs |
|
12 |
|
12,221 |
|
|
15,340 |
|
|
11,271 |
|
| Share-based payment expenses |
|
4, 11 |
|
258,089 |
|
|
291,837 |
|
|
7,100 |
|
| Depreciation, impairments and reversal of impairments of property, plant and equipment |
|
9 , 10 , 15 |
|
16,749 |
|
|
5,596 |
|
|
4,775 |
|
| Depreciation and impairments of right-of-use of assets |
|
9 , 10 , 17 |
|
6,710 |
|
|
3,408 |
|
|
1,805 |
|
| Amortization and impairments of intangible assets |
|
9 , 10, 16 |
|
3,691 |
|
|
2,720 |
|
|
3,737 |
|
| Net (gain)/loss on disposal of property, plant and equipment |
|
7 |
|
10,473 |
|
|
210 |
|
|
(7) |
|
| Movements in working capital: |
|
|
|
|
|
|
|
|
| Decrease/(increase) in inventories |
|
18 |
|
(16,788) |
|
|
(4,306) |
|
|
2,362 |
|
| Decrease/(increase) in other financial assets |
|
19 |
|
(1,106) |
|
|
(2,563) |
|
|
1,343 |
|
| Decrease/(increase) in trade and other receivables, contract assets and prepayments and other assets |
|
6 , 20 , 21 |
|
(23,870) |
|
|
(21,315) |
|
|
(14,243) |
|
| Increase/(decrease) in trade and other payables and contract liabilities |
|
6 , 28 |
|
(31,031) |
|
|
28,562 |
|
|
(4,266) |
|
| Increase/(decrease) in provisions and other liabilities |
|
26 |
|
142 |
|
|
(190) |
|
|
142 |
|
| Cash generated from/(used in) operations |
|
|
|
(95,704) |
|
|
(2,921) |
|
|
(29,926) |
|
|