Skip to main content

Agfa-Gevaert delivers robust Q1 2026 performance amid market challenges

                                       
Regulated information
May 12, 2026 – 7:45 a.m. CET
        
Agfa-Gevaert delivers robust Q1 2026 performance amid market challenges

  • Group performance:
    • Revenue growth: top line up 1.7% excluding currency impact in a seasonally weaker quarter, driven by silver price uplifts in film and a step-up in Digital Printing Solutions
    • Profitability increase: strong adjusted EBITDA of 12 million euro, mainly due to savings programs and the ability to pass on the silver price impact to customers
    • Cash flow impact: negative free cash flow of -42 million euro in Q1, primarily due to a 33 million euro increase in working capital (41 million euro impact from silver price) and the transformation cash-out. Not taking into account the impact of the silver price, all businesses continued to show working capital improvement compared to Q1 2025
  • HealthCare IT: strong positioning for long-term growth as the market transitions to SaaS models
    • Cloud transition: the shift to SaaS and cloud-based solutions continues to reshape order intake dynamics, as order intake varies strongly between quarters
    • As some larger deals shifted to Q2, 12 months rolling order intake decreased by 10% to 167 million euro, versus 186 million euro in Q1 2025. The number of cloud-based orders continued to grow
    • Recurring revenue increased by 5% excluding currency, now amounting to 67% of total Q1 revenue – Total top line decreased by 4.9% excluding currency to 51 million euro
    • Adjusted EBITDA at 2.8 million euro
  • Industrial Solutions: step up in revenue and profitability in Digital Printing Solutions, Green Hydrogen Solutions impacted by unfavorable market conditions
    • 10.3% top line growth excluding currency in Digital Printing Solutions – Green Hydrogen Solutions influenced by softer market conditions
    • Driven by Digital Printing Solutions, adjusted EBITDA improved from -2.1 million euro in Q1 2025 to -0.3 million euro in Q1 2026
  • Imaging and Chemicals: stable top line, significant increase in adjusted EBITDA due to savings measures and silver related timing benefits
    • Revenue up by 4.3% excluding currency: volume decrease counterbalanced by ability to pass on higher silver price to customers
    • Significant increase in adjusted EBITDA to 12 million euro thanks to savings programs and silver related timing benefits

Mortsel (Belgium), May 12, 2026 – 7:45 a.m. CET – Agfa-Gevaert today commented on its results in the first quarter of 2026.
“The first quarter of 2026 underscores Agfa-Gevaert’s resilience and agility. While the high silver prices presented working capital challenges, our ability to pass these costs on to customers – combined with the acceleration of our savings programs – delivered a strong uplift in profitability. Digital Printing Solutions continued its upward trajectory, and HealthCare IT’s transition to cloud-based models is progressing as planned. We remain focused on executing our strategy to drive sustainable growth and operational efficiency.”
Pascal Juéry, President and CEO of the Agfa-Gevaert Group

Status restructuring plans and reorganization

  • At the end of Q1 2026, annualized savings of 57 million euro were realized.
  • As from January 1, 2026, a new organizational structure is in place. Agfa now operates and reports through 3 business segments:
    • HealthCare IT: led by Nathalie McCaughley
    • Industrial Solutions: led by Vincent Wille – includes the following businesses:
      • Digital Printing Solutions – Led by Vincent Wille
      • Green Hydrogen Solutions – Led by Jorge Tomás
    • Imaging and Chemicals: led by Pascal Juéry – includes the following businesses:
      • Film and Chemicals (Consisting of Medical Film, Specialty Film and Chemicals, Computed Radiography and CONOPS) – Led by Gwendolien Fonck
      • Digital Radiology Solutions – Led by François Verdeaux
in million euroQ1 2026Q1 2025% change (excl. currency)
REVENUE   
HealthCare IT5157-10.6% (-4.9%)
Industrial Solutions4243-1.9% (2.7%)
Imaging and Chemicals1431421.0% (4.3%)
GROUP236242-2.3% (1.7%)
ADJUSTED EBITDA (*)   
HealthCare IT2.85.0-43.9%
Industrial Solutions(0.3)(2.1) 
Imaging and Chemicals12.82.6400.0%
Unallocated(3.7)(3.4) 
GROUP 122466.4%

(*)         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 8.
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 euroQ1 2026Q1 2025% change (excl. currency)
Revenue236242-2.3% (1.7%)
Gross profit (*)76742.7%
% of revenue32.3%30.7% 
Adjusted EBITDA (**)122466.4%
% of revenue4.9%0.9% 
Adjusted EBIT (**)3(7) 
% of revenue1.3%-3.0% 
Net result(12)(20) 

(*)         before adjustments and restructuring expenses
(**)         Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA

  • Excluding currency, Agfa’s top line increased by 1.7%. As expected, HealthCare IT’s successful transition to cloud-enabled Enterprise Imaging has a temporary effect on the segment’s top and bottom line. Within the Industrial Solutions segment, the Digital Printing Solutions business posted a higher top line. As expected, Green Hydrogen Solutions saw the effects of the market slowdown. In the Imaging and Chemicals segment, volume reductions for film products and Computed Radiography were overcompensated by silver-driven price increases. Digital Radiology Solutions recorded a revenue increase (excluding currency), against a market returning to growth.
  • The Group’s gross profit margin increased from 30.7% of revenue in Q1 2025 to 32.3% in Q1 2026, mainly due to the savings programs and the ability to pass on the silver price impact to customers.
  • Due to very strict cost control, operating expenses decreased significantly from 81 million euro in Q1 2025 to 73 million euro.
  • As the effects of the savings measures and the positive impact of silver-related benefits were partly counterbalanced by volume reductions in film, the market softness for Green Hydrogen Solutions and the impact of the cloud transition in HealthCare IT, the Group’s adjusted EBITDA improved from 2 million euro in Q1 2025 to 12 million euro.
  • Adjustments and restructuring expenses resulted in a cost of 6 million euro (2 million euro in Q1 2025). Restructuring expenses are mainly related to the transformation of the company.
  • Net finance costs amounted to minus 7 million euro, versus 6 million euro in Q1 2025.
  • Income tax expenses resulted in an income of 3 million euro in Q1 2026, versus a cost of 6 million euro in Q1 2025.
  • The Agfa-Gevaert Group posted a net result of minus 12 million euro, versus minus 20 million euro in Q1 2025.

Financial position and cash flow

  • Working capital improved from 31.6% of revenue in Q1 2025 (358 million euro in absolute numbers) to 29.6% of revenue in Q1 2026 (319 million euro in absolute numbers), in spite of the 41 million euro negative impact of the high silver price. All businesses significantly improved their working capital position. In absolute numbers, working capital increased from 285 million euro in Q4 2025 to 319 million euro in Q1 2026, driven by the high silver price and the usual seasonal inventory build-up in Q1.
  • The Group booked a negative free cash flow of 42 million euro in Q1 2026, mainly due to the silver-driven increase in working capital, the substantial cash outflows related to the transformation and the pension cash-out.
  • Net financial debt (excluding IFRS 16) evolved from 21 million euro in Q4 2025 to 58 million euro. Net pension debt evolved from 343 million euro at the end of 2025 to 337 million euro. The total debt amounted to 449 million euro.
  • At the end of Q1 2026, 129 million euro was drawn out of the 180 million euro revolving credit facility. The following financial covenants are imposed as part of the revolving credit facility:
    • Applicable testing for Q1: liquidity headroom covenant amounted to 120.8 million euro at the end of Q1 (minimum 30 million euro).
    • Ratios for reference only – no testing required for Q1 2026, will be applicable for testing at half year and at year end: At the end of Q1, the leverage ratio covenant (net debt/adjusted EBITDA) was 1.1 (maximum 3.0 at half year and 2.75 at year end). The interest coverage ratio covenant (adjusted EBITDA/interest expense) was at 12.5 (minimum 5). The adjusted EBITDA covenant (adjusted EBITDA excluding IFRS 16 over the period of the last 12 months – see APM definitions) was 51.6 million euro at the end of Q1 2026 (minimum 30 million euro).

Outlook
This outlook is based on the current economic environment and the assumption of silver prices staying approximately at current levels.

2026 outlook per segment:

  • HealthCare IT: The first half of 2026 is expected to be soft versus the strong first half of 2025. For the full year, the top line is expected to slightly grow versus 2025. Profitability is expected to be at the same level as last year due to investments for growth. The full year order intake is expected to grow with a high single-digit % versus last year.   
  • Industrial Solutions: Although Digital Printing Solutions is expecting a step-up in top line and profitability, the segment’s full year 2026 top line and profitability are expected to be down versus 2025 due to soft market conditions for Green Hydrogen Solutions.
  • Imaging and Chemicals: In 2026, revenue is expected to grow versus 2025, with higher silver prices offsetting ongoing film volume declines. Profitability is expected to be stronger in the first half of the year, supported by savings programs and silver-related timing effects, with profitability consequently decreasing in the second half of the year due to the seasonally lower factory output and a less favourable sales mix. Overall, full-year profitability is expected to exceed 2025 levels.

In the remaining quarters of the year, the free cash flow is expected to improve compared to that of Q1 2026.

The full year 2026 free cash flow is expected to be more negative than in 2025 due to last year’s cash-in related to AgfaPhoto (38 million euro) and the higher full year 2026 cash-out related to the transformation and the increased silver prices.

HealthCare IT

in million euroQ1 2026Q1 2025% change (excl. currency)
Revenue5157-10.6% (-4.9%)
Adjusted EBITDA (*)2.85.0-43.9%
% of revenue5.5%8.8% 
Adjusted EBIT (*)0.53.2-85.3%
% of revenue0.9%5.6% 

(*)         Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA

  • Due to the cloud transition, order intake varies strongly between quarters. Although a 10% decrease in the 12 months rolling order intake was recorded, starting from 186 million euro the year before to 167 million euro, the 12 months rolling cloud order intake did increase versus the year before. The order intake share of cloud technology keeps growing and is now increasingly impacting the P&L. For Q1 2026, cloud technology stands for 12% of order intake (Q1 2025: 15%). Net new customers represent 18% of Q1 2026 order intake. 67% of Q1 2026 order intake was related to project contracts and 33% to recurring revenue contracts.
  • Excluding currency, recurring revenue increased by 5% (-1% including currency) and now amounts to 67% of the total Q1 revenue. The decrease of the total top line by 4.9% (excluding currency) versus Q1 2025 is mainly related to the ongoing transition to cloud technology.
  • Mainly due to mix effects, HealthCare IT’s gross profit margin decreased from 47.9% in Q1 2025 to 45.1%. The adjusted EBITDA margin evolved from 8.8% to 5.5%.
  • Agfa HealthCare entered 2026 with strong momentum, driven by accelerating adoption of its cloud-based Enterprise Imaging platform and a growing volume of successful go-lives, demonstrating consistent execution at scale and reinforcing its leadership in a rapidly evolving imaging IT market.
  • In the United States, this momentum translated into a wave of successful enterprise imaging go-lives in Q1 2026, spanning large integrated delivery networks, academic institutions, federal healthcare organizations, and regional providers. These deployments highlight Agfa HealthCare’s proven ability to execute complex programs at scale while capturing increasing demand for unified, cloud-enabled imaging platforms.
  • Beyond the U.S., Agfa HealthCare continues to expand its global footprint with high-impact deployments. In Spain, the Osakidetza health network completed a region-wide rollout, consolidating all hospitals and care centers across the Basque Country onto a single, centralized Enterprise Imaging platform. In Saudi Arabia, long-term client Johns Hopkins Aramco Healthcare successfully went live, further demonstrating the company’s capability to deliver mission-critical solutions across diverse and demanding healthcare environments.
  • Agfa HealthCare was named Best in KLAS® 2026 across three Enterprise Imaging segments in the United States—PACS (Small, <300K exams), Universal Viewer, and VNA, underscoring its continued leadership and the trust placed in its clinician-first solutions by healthcare organizations worldwide.

Industrial Solutions

in million euroQ1 2026Q1 2025% change (excl. currency)
Revenue4243-1.9% (2.7%)
Adjusted EBITDA (*)(0.3)(2.1) 
% of revenue-0.6%-4.9% 
Adjusted EBIT (*)(4.2)(5.1) 
% of revenue-10.0%-11.8% 

(*)         Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA

Segment performance

  • Excluding currency, the Industrial Solutions segment’s top line increased by 2.7% (-1.9% including currency) versus Q1 2025. The 10% revenue increase (excluding currency) posted by the Digital Printing Solutions business was partly counterbalanced by the market slowdown for Green Hydrogen Solutions.
  • The segment’s gross profit margin evolved from 39.3% of revenue in Q1 2025 to 38.1% of revenue, mainly due to unfavorable sales mix effects. These effects were partly counterbalanced by pricing efforts and tight cost control.
  • Due to good cost control and improved efficiency, the segment’s adjusted EBITDA margin improved to minus 0.6% of revenue.

Digital Printing Solutions

  • Excluding currency, the business’ top line increased by 10% (5% including currency) versus last year. Following the trend that began towards the end of 2025, the sign & dispay market continued to stabilize. Agfa’s order book for these solutions is building. In Q1, particularly the larger machines showed good traction. Ink sales increased by 3.5% versus Q1 2025.
  • In the first quarter, Agfa joined the Paperboard Packaging Council (PPC), the leading North American nonprofit association dedicated to converters of paperboard packaging and their suppliers. Agfa’s membership underscores its commitment to the global packaging community.
  • In May, Agfa will introduce its Jeti Bronco H3300 HS high-end UV LED hybrid inkjet printer to the European market at the FESPA trade event.

Green Hydrogen Solutions

  • As expected, overall market weakness led to a 48% top line decrease for Agfa’s ZIRFON membranes for renewable-powered green hydrogen production in Q1 2026. Increasing momentum in Asia does not yet compensate for delays in Western Europe – where legislation is still too complex and REDIII (Renewable Energy Directive III) implementation is lagging. Early 2026, several large projects reached FID and market sentiment began to improve in Europe, which is promising for the years to come, but will not yet materialize in this year’s numbers.
  • Improved cost control and increased manufacturing efficiency did not suffice to compensate for the impact of the volume decline on the business’ profitability.
  • The growing focus on Asian markets was reflected in Agfa’s presence at major trade shows in the region, including India Energy Week 2026 and China International Hydrogen Congress. Agfa thus highlighted its commitment to supporting the rapid growth of green hydrogen across the globe.

Imaging and Chemicals

in million euroQ1 2026Q1 2025% change (excl. FX effects)
Revenue1431421.0% (4.3%)
Adjusted EBITDA (*)12.82.6400.0%
% of revenue8.9%1.8% 
Adjusted EBIT (*)10.6(1.8) 
% of revenue7.4%-1.3% 

(*)         Adjusted EBIT/EBITDA with the deduction of adjustments and restructuring expenses reconciles to ‘Results from operating activities’(EBIT)/EBITDA

Segment performance

  • Volume reductions for film products and Computed Radiography were overcompensated by silver-driven price increases. As a result, the segment’s revenue grew by 4.3% excluding currency versus Q1 2025. Especially the medical film market continued to decline, particularly in China. Digital Radiology Solutions posted a solid start to the year.
  • Positively influenced by the effects of the high silver prices and by measures to control costs and to streamline the business, the segment’s profitability improved strongly. The gross profit margin evolved from 21.0% of revenue in Q1 2025 to 26.9%. Adjusted EBITDA increased from 2.6 to 12.8 million euro.

Digital Radiology Solutions

  • This business comprises Agfa’s Direct Radiography (DR) solutions. The business delivered a solid start to 2026, with 1.4% Q1 revenue growth (excluding currency – minus 4.2% including currency effects) and a broad-based recovery in order intake across all regions, in a market returning to growth. Targeted actions are underway in North America to reinforce performance over the balance of the year. Agfa is sharpening the geographic focus of this business and streamlining its product supply strategy to strengthen execution and profitability.
  • Recent contract wins include leading care organizations in the USA (Rush University Medical Center, Chicago, IL; AdventHealth), the UK (South Warwickshire University NHS Foundation Trust; Calderdale and Huddersfield NHS Foundation Trust), Italy (AORN San Giuseppe Moscati, Avellino) and Australia (Logan Hospital, Brisbane).

Film and Chemicals

  • Partly driven by the high silver prices, Agfa recorded top line growth for several industrial film products and chemicals. In line with expectations, the medical film market continued to decline, particularly in China. For the activities in the field of Computed Radiography, a revenue decline was recorded, in line with the market evolution.
  • Profitability was supported by the effects of the high silver prices, price increases in the market and the successful execution of the savings measures.

Conference call for analysts and investors
Pascal Juéry, CEO of the Agfa-Gevaert Group, and Fiona Lam, CFO, will present the Q1 2026 results to analysts and investors at 9:30 a.m. CET on Tuesday, May 12. This presentation can be accessed live upon registration via the agfa.com website and will be available on the website after the event.

Definitions of non-IFRS financial measures (APMs)

  • Adjusted EBIT: The result from continuing operating activities before restructuring expenses and adjustments.
  • Adjusted EBITDA: The result from continuing operating activities before depreciation, amortization, restructuring expenses and adjustments.
  • EBITDA: The result from continuing operating activities before depreciation and amortization.
  • Gross profit (margin): Gross profit (margin) before adjustments and restructuring expenses.
  • Restructuring expenses: Expenses related to detailed and formal restructuring plans approved by management. Related expenses comprise expenses recognized when accounting for a ‘Provision for restructuring’ but could also comprise other expenses that are directly linked to a formal restructuring plan (e.g. exceptional write-downs on inventories and impairment losses on receivables when specifically linked to / resulting from a decision to restructure).
  • Adjustments: Income and expenses related to activities or events which are not indicative as arising from normal, recurring business operations and are not related to a restructuring plan. These adjustments comprise expenses related to important transformation programs, material changes in the measurement estimates of assets or liabilities related to infrequent events (such as the sale of a building), material gains or losses related to infrequent events or transactions (e.g. mergers and acquisitions) as well as substantial litigations which are not part of the normal recurring business activities. In case the activities or events are not directly linked to a specific segment but are related to Agfa as a Group, the costs are not attributed to the reportable segments.
  • Free Cash Flow: The sum of ‘Net cash from / (used in) operating activities’ and ‘Net cash from / (used in) investing activities excluding the impact of ‘Acquisitions of subsidiaries, net of cash acquired’, ‘Interests received’ and the ‘Net cash from / (used in) operating and investing activities that relates to discontinued operations’.
  • Adjusted Free Cash Flow: Free Cash Flow ‘Adjusted’/ excluded for the impact of: the ‘Cash out for pensions below EBIT’, the ‘Cash out for long-term termination benefits’ and the cash out for ‘Adjustments and restructuring expenses’.
  • Cash out for pensions below EBIT: The sum of Expenses for defined benefit plans & long-term termination benefits (see ‘Consolidated Statement of Cash Flows’) and the cash out for defined benefit plans & long-term termination benefits that are part of the ‘Cash out for employee benefits’ as presented in the Consolidated Statement of Cash Flows.
  • Adjustments and restructuring cash in- and outflows: Cash in- and outflows resulting from income and expenses that are either in the current or previous reporting periods recognized in ‘Adjustments’ or ‘Restructuring expenses’.
  • Working Capital: the sum of Inventories plus trade receivables plus contract assets minus contract liabilities and minus trade payables.
  • Net financial debt incl IFRS 16: the sum of non-current and current liabilities to banks including non-current and current lease liabilities and excluding pension debt, and bank overdrafts minus cash and cash equivalents.
  • Net financial debt excl IFRS 16: the sum of non-current and current liabilities to banks excluding non-current and current lease liabilities and excluding pension debt, including bank overdrafts minus cash and cash equivalents.
  • Net debt: the sum of Net financial debt incl IFRS 16 and the liabilities for post-employment and long-term termination benefit plans – net balance sheet position.
  • Liquidity headroom covenant: cash and cash equivalents plus headroom under the Facilities
  • Leverage ratio covenant: Net Financial debt excluding IFRS 16 and excluding pension debt/Adjusted EBITDA excluding IFRS 16 over the period of the last 12 months.
  • Interest cover ratio covenant: Adjusted EBITDA excluding IFRS 16 over the period of the last 12 months/Net interest expenses excluding IFRS 16 over the period of the last 12 months.
  • Adjusted EBITDA covenant: Adjusted EBITDA excluding IFRS 16 over the period of the last 12 months
  • Order intake: The financial value of all new orders accepted by Agfa HealthCare IT during the period, including Licenses, Implementation services, Hardware and/or Cloud computing, but excluding Support/Software Maintenance Agreements.
  • Support/Software Maintenance Agreements (SMA): Service contracts entitling Agfa HealthCare IT Perpetual License customers to software updates and patches as well as service and support. Order Intake is not recorded for SMA contracts.
  • Net new order intake: Order Intake accepted from customers who were not using Agfa HealthCare IT software prior to the order (aka “New Logo” sales). Usually with such an order the customer replaces a system from a competitor with a system from Agfa HealthCare IT.
  • Cloud order intake: Order Intake accepted for deployments of Agfa HealthCare IT’s solution on a Cloud Computing infrastructure instead of the traditional deployment on dedicated Hardware on the customer’s premises (“on Premise”).
  • Recurring order intake: Order Intake for services with a recurring transaction model (Revenue recognition over time as opposed to one-off). Examples include: License Subscriptions, Managed services, Cloud computing services, SaaS contracts).
  • Project order intake: Order Intake for goods and services delivered and revenue recognized at a single point in time. Examples include: Perpetual Licenses, Implementation services, Hardware.

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)

Unaudited, consolidated figures following IFRS accounting policies.

Continuing operations

Q1 2026

Q1 2025
Revenue236242
Cost of sales(160)(168)
Gross profit7674
Selling expenses(33)(38)
Administrative expenses(29)(31)
R&D expenses(17)(19)
Net impairment loss on trade and other receivables, including contract assets(1)
Other operating income712
Other operating expenses(8)(6)
Results from operating activities(3)(9)
Interest income (expense) – net(1)(1)
Interest income2
Interest expense(2)(3)
Other finance income (expense) – net(6)(5)
Other finance income
Other finance expense(6)(5)
Net finance costs(7)(6)
Share of profit of associates – net of tax
Profit (loss) before income taxes(11)(15)
Income tax expenses3(6)
Profit (loss) from continuing operations(8)(21)
Profit (loss) from discontinued operations, net of tax(5)1
Profit (loss) for the period(12)(20)
Profit (loss) attributable to:  
Owners of the Company(12)(20)
Non-controlling interests
   
Results from operating activities(3)(9)
Adjustments and restructuring expenses(6)(2)
Adjusted EBIT3(7)
   
Earnings (loss) per Share Group – continuing operations (euro)(0.05)(0.13)
Earnings (loss) per Share Group – discontinued operations (euro)(0.03)(0.00)
Earnings (loss) per Share Group – total (euro)(0.08)(0.13)

Consolidated Statement of Comprehensive Income for the quarter ending March 2025 / March 2026 (in million euro)  
Unaudited, consolidated figures following IFRS accounting policies.

 Q1 2026

Q1 2025
Profit / (loss) for the period (12)(20)
Profit / (loss) for the period from continuing operations(8)(21)
Profit / (loss) for the period from discontinued operations, net of tax(5)1
Other Comprehensive Income, net of tax  
Items that are or may be reclassified subsequently to profit or loss:  
Exchange differences:4(12)
Exchange differences on translation of foreign operations4(12)
Release of exchange differences of discontinued operations to profit or loss
Cash flow hedges: (2)1
Effective portion of changes in fair value of cash flow hedges1
Changes in the fair value of cash flow hedges reclassified to profit or loss(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:
Equity investments at fair value through OCI – change in fair value
Remeasurements of the net defined benefit liability recorded in equity
Income tax on remeasurements of the net defined benefit liability
Total Other Comprehensive Income for the period, net of tax2(11)
Total other comprehensive income for the period from continuing operations2(11)
Total other comprehensive income for the period from discontinued operations
   
Total Comprehensive Income for the period attributable to(11)(31)
Owners of the Company(11)(31)
Non-controlling interests
Total comprehensive income for the period from continuing operations attributable to:(6)(31)
Owners of the Company(6)(31)
Non-controlling interests
Total comprehensive income for the period from discontinued operations attributable to:(5)1
Owners of the Company(5)1
Non-controlling interests

Consolidated Statement of Financial Position (in million euro)

Unaudited, consolidated figures following IFRS accounting policies.

 31/03/202631/12/2025

Non-current assets549 557
Goodwill204203
Intangible assets3835
Property, plant and equipment8585
Right-of-use assets4548
Other financial assets33
Assets related to post-employment benefits7171
Trade receivables33
Other tax receivables33
Receivables under finance leases3040
Other assets1
Deferred tax assets6866
Current assets726 719
Inventories330254
Trade receivables143169
Contract assets6773
Current income tax assets4244
Other tax receivables1416
Receivables under finance lease1323
Other receivables625
Other current assets1715
Derivative financial instruments11
Cash and cash equivalents8491
Non-current assets held for sale88
TOTAL ASSETS1,275 1,276

 31/03/202631/12/2025

Total equity246 256
Equity attributable to owners of the Company244 254
Share capital2626
Share premium162162
Retained earnings979991
Other reserves(3)(1)
Translation reserve(41)(45)
Net amount of remeasurements of the net defined benefit liability recorded in equity(879)(879)
Non-controlling interests22
Non-current liabilities640 617
Liabilities for post-employment and long-term termination benefit plans408414
Other employee benefits33
Loans and borrowings184152
Provisions2828
Deferred tax liabilities15
Trade payables11
Contract liabilities1
Other non-current liabilities1314
Current liabilities390 403
Loans and borrowings1217
Provisions4654
Trade payables111109
Contract liabilities112103
Current income tax liabilities2222
Other tax liabilities1424
Other payables55
Employee benefits6567
Other current liabilities22
Derivative financial instruments2
TOTAL EQUITY AND LIABILITIES1,275 1,276

Consolidated Statement of Net Debt (in million euro)

Unaudited, consolidated figures following IFRS accounting policies.

 31/03/202631/12/2025
Net financial debt (excl. IFRS16 and excl. pension debt)5821
Lease liabilities5458
Net Financial Debt11278
Liabilities for post-employment and long-term termination benefit plans – net balance sheet position337343
Net debt 449422

Consolidated Statement of Cash Flows (in million euro)
Unaudited, 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.

 Q1 2026

Q1 2025
Profit (loss) for the period(12)(22)
Income taxes(3)8
Net finance costs76
Operating result(8) (9)
   
Depreciation & amortization55
Depreciation & amortization on right-of-use assets44
   
Exchange results and changes in fair value of derivatives(1)
Recycling of hedge reserve(1)
Government grants and subsidies(1)
Result on the disposal of discontinued operations5
Expenses for defined benefit plans & long-term termination benefits33
Accrued expenses for personnel commitments1416
Write-downs/reversal of write-downs on inventories43
Impairments/reversal of impairments on receivables1
Changes in provisions, excl. restructuring (addition/reversal)(1)
Changes in provisions for restructuring (addition/reversal)2
Operating cash flow before changes in working capital26 22
   
Change in inventories(79)(56)
Change in trade receivables2819
Change in contract assets62
Change in working capital assets(46) (34)
Change in trade payables(2)
Change in contract liabilities88
Changes in working capital liabilities8 6
Changes in working capital(38) (28)

 Q1 2026Q1 2025
  
Cash out for employee benefits(29)(16)
Cash out for provisions(11)(3)
Changes in lease portfolio208
Changes in other working capital(9)(7)
Cash settled operating derivatives1
   
Cash from / (used in) operating activities(40)(23)
   
Income taxes paid35
Net cash from / (used in) operating activities(38)(18)
of which related to discontinued operations(1)
   
Capital expenditure(6)(9)
Proceeds from sale of intangible assets and PP&E
Disposal of discontinued operations, net of cash disposed of13
Interests received12
   
Net cash from / (used in) investing activities8 (6)
of which related to discontinued operations13
   
Interests paid(2)(3)
Proceeds from borrowings3032
Repayment of borrowings
Payment of finance leases(5)(5)
Proceeds/(payment) of derivatives(1)
Other financing income / (costs) received/paid
   
Net cash from / (used in) financing activities2323
   
Net increase / (decrease) in cash & cash equivalents(7)(1)
   
Cash & cash equivalents at the start of the period9168
Net increase / (decrease) in cash & cash equivalents(7)(1)
Effect of exchange rate fluctuations1(3)
Cash & cash equivalents at the end of the period8464

Consolidated Statement of changes in Equity (in million euro)
Unaudited, consolidated figures following IFRS accounting policies.

in million euro

Share capitalShare premiumRetained earningsReserve for own sharesRevaluation reserve Hedging reserveNet amount of remeasurements of the net defined benefit lability recorded in equityTranslation reserveTOTALNON-CONTROLLING INTERESTSTOTAL EQUITY
Balance at January 1, 2025187210852(2)(906)(18)3232324
            
Comprehensive income for the period           
Profit (loss) for the period(20)(20)(20)
Other comprehensive income, net of tax1(12)(11)(11)
Total comprehensive income for the period(20)1(12)(31)(31)
            
Transactions with owners, recorded directly in equity           
Dividends
Incorporation of losses in share capital(161)161
Total transactions with owners, recorded directly in equity(161)161
            
Balance at March 31, 202526210993(3)1(906)(30)2922294
            
Balance at January 1, 202626162991(3)2(879)(45)2542256
            
Comprehensive income for the period           
Profit (loss) for the period(12)(12)(12)
Other comprehensive income, net of tax(2)422
Total comprehensive income for the period(12)(2)4(10)(10)
            
Balance at March 31, 202626162979(3)(879)(41)2442246

Reconciliation of non-IFRS information (in million euro)

(Adjusted) Free Cash Flow

 Q1 2026

Q1 2025
Adjusted EBITDA122
Working capital – net(33)(23)
CAPEX(6)(9)
Provisions & other613
Income taxes35
Adjusted Free Cash Flow(18)(12)
Pensions (below EBIT) & long term termination benefits(10)(9)
Cash-out for adjustments and restructuring expenses(14)(5)
Free Cash Flow(42)(27)
   
Adjustments for:  
Payment of finance leases(5)(5)
Proceeds from borrowings3032
Repayment of borrowings
Acquisition of subsidiaries, net of cash acquired
Acquisition of associates
Interests received12
Interests paid(2)(3)
Proceeds/(payment) of derivatives
Other financial flows(1)
Total adjustments2326
Cash flows from continuing operations(19)(1)
   
Net cash from/(used in) operating activities related to discontinued operations(1)
Net cash from/(used in) investing activities related to discontinued operations13
Cash flows from discontinued operations12
   
Net increase / (decrease) in cash & cash equivalents(7)(1)

Reconciliation of non-IFRS information (in million euro)

Adjusted EBIT

 Q1 2026

Q1 2025
Segment Adjusted EBIT6.8(3.7)
Adjusted EBIT from operating activities not allocated to a reportable segment: mainly related to ‘Corporate Services’(3.7)(3.4)
   
Adjusted EBIT3.1(7.1)
   
Restructuring expenses(3.0)(0.5)
Adjustments(3.4)(1.6)
   
Results from operating activities(3.3)(9.2)

Working capital

 31/03/2026

31/12/2025
Inventories330254
Non-current trade receivables33
Current trade receivables143169
Contract assets6773
Non-current trade payables(1)(1)
Current trade payables(111)(109)
Contract liabilities(113)(104)
Working capital319285

Reconciliation of non-IFRS information (in million euro)

Net Financial Debt including IFRS 16

 31/03/202631/12/2025
Non-current loans and borrowings184152
Current loans and borrowings1217
Cash and cash equivalents(84)(91)
Net financial debt including lease liabilities11278

Net Financial Debt excluding IFRS 16

 31/03/202631/12/2025
Non-current loans and borrowings184152
Non-current lease liabilities comprised in Non-current loans and borrowings(43)(41)
Current loans and borrowings1217
Current lease liabilities comprised in Current loans and borrowings(12)(17)
Cash and cash equivalents(84)(91)
Net financial debt excluding lease liabilities5821

Evolution net financial debt excluding lease liabilities – linked with cashflow (in million euro)

 31/03/202631/12/2025
Net increase/(decrease) in cash and cash equivalents(7)27
Comprising:  
Proceeds from borrowings (-)(30)(57)
Repayment of borrowings (+)52
Net cash inflows (outflows)(37)21
   
Net financial debt excluding lease liabilities beginning of the period2137
Net cash inflows (outflows)(37)21
Currency impact(5)
   
Net financial debt excluding lease liabilities end of period5821

Attachment

Disclaimer & Cookie Notice

Welcome to GOLDEA services for Professionals

Before you continue, please confirm the following:

Professional advisers only

I am a professional adviser and would like to visit the GOLDEA CAPITAL for Professionals website.

Important Notice for Investors:

The services and products offered by Goldalea Capital Ltd. are intended exclusively for professional market participants as defined by applicable laws and regulations. This typically includes institutional investors, qualified investors, and high-net-worth individuals who have sufficient knowledge, experience, resources, and independence to assess the risks of trading on their own.

No Investment Advice:

The information, analyses, and market data provided are for general information purposes only and do not constitute individual investment advice. They should not be construed as a basis for investment decisions and do not take into account the specific investment objectives, financial situation, or individual needs of any recipient.

High Risks:

Trading in financial instruments is associated with significant risks and may result in the complete loss of the invested capital. Goldalea Capital Ltd. accepts no liability for losses incurred as a result of the use of the information provided or the execution of transactions.

Sole Responsibility:

The decision to invest or not to invest is solely the responsibility of the investor. Investors should obtain comprehensive information about the risks involved before making any investment decision and, if necessary, seek independent advice.

No Guarantees:

Goldalea Capital Ltd. makes no warranties or representations as to the accuracy, completeness, or timeliness of the information provided. Markets are subject to constant change, and past performance is not a reliable indicator of future results.

Regional Restrictions:

The services offered by Goldalea Capital Ltd. may not be available to all persons or in all countries. It is the responsibility of the investor to ensure that they are authorized to use the services offered.

Please note: This disclaimer is for general information purposes only and does not replace individual legal or tax advice.