PCC Exol Cash Flow Statement

Financials in millions PLN. Fiscal year is January - December.

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	42.41	35.59	42.19	119.63	58.05	40.22
Depreciation & Amortization	18.38	17.57	16.67	16.23	13.95	11.05
Loss (Gain) From Sale of Assets	-0.1	-0.1	0.27	0.07	0.35	0.3
Other Operating Activities	25.63	15.22	-2.45	24.88	6.25	14.45
Change in Accounts Receivable	-12.38	-12.38	44.87	-24.1	-52.39	-10.94
Change in Inventory	-57.41	-57.41	29.44	-20.78	-36.92	1.81
Change in Accounts Payable	70.29	70.29	-25.18	2.86	34.09	2.73
Change in Unearned Revenue	1.82	1.82	-0.29	0.73	-1.48	1.65
Change in Other Net Operating Assets	-45.03	-2.62	-4.13	0.94	-1.88	2.93
Operating Cash Flow	43.61	67.98	101.39	120.47	20.01	64.19
Operating Cash Flow Growth	-46.71%	-32.95%	-15.84%	502.18%	-68.83%	15.01%
Capital Expenditures	-20.02	-44.43	-53.65	-31.27	-38.85	-30.1
Sale of Property, Plant & Equipment	0	0.15	0.22	0.03	0.08	0.15
Investment in Securities	-39.25	-47.96	-14.56	-25.9	-4.11	0.17
Other Investing Activities	-0.06	0.36	0.62	0.97	6.28	-5.56
Investing Cash Flow	-59.32	-91.88	-67.37	-56.17	-36.59	-35.34
Short-Term Debt Issued	-	20	-	-	-	45
Long-Term Debt Issued	-	114.07	86.33	63.55	34.65	47.33
Total Debt Issued	78.91	134.07	86.33	63.55	34.65	92.33
Short-Term Debt Repaid	-	-20	-	-	-	-45
Long-Term Debt Repaid	-	-46.78	-90.55	-80.61	-24.63	-16.84
Total Debt Repaid	-66.84	-66.78	-90.55	-80.61	-24.63	-61.84
Net Debt Issued (Repaid)	12.07	67.29	-4.22	-17.07	10.02	30.49
Issuance of Common Stock	-	-	-	0.66	0.83	-
Common Dividends Paid	-	-12.19	-17.41	-20.82	-29.38	-8.63
Other Financing Activities	-22.62	-20.02	-16.71	-14.99	-7.53	-8.49
Financing Cash Flow	-10.56	35.08	-38.35	-52.22	-26.07	13.37
Foreign Exchange Rate Adjustments	0.02	0.02	0.06	-0.13	1.09	-1.07
Net Cash Flow	-26.26	11.21	-4.27	11.96	-41.56	41.14
Free Cash Flow	23.59	23.55	47.74	89.2	-18.84	34.09
Free Cash Flow Growth	-8.35%	-50.66%	-46.49%	-	-	174.85%
Free Cash Flow Margin	2.19%	2.48%	5.03%	7.55%	-2.33%	5.28%
Free Cash Flow Per Share	0.14	0.14	0.27	0.51	-0.11	0.20
Cash Interest Paid	22.62	20.02	16.71	14.99	7.79	8.68
Cash Income Tax Paid	5.99	6.57	25.81	18.2	11.88	6.4
Levered Free Cash Flow	-1.57	-5.33	31.72	47.27	-36.14	7.47
Unlevered Free Cash Flow	9.64	3.82	41.26	56.02	-32.82	13.51
Change in Working Capital	-42.71	-0.31	44.71	-40.35	-58.59	-1.83

Source: S&P Global Market Intelligence. Standard template. Financial Sources.