Atal S.A. 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	172.16	295.4	341.22	368.24	331.16	167.44
Depreciation & Amortization	4.69	4.29	3.48	3.04	3.02	2.26
Loss (Gain) From Sale of Assets	-0.27	0.02	-0.19	0.02	0.3	-0.02
Asset Writedown & Restructuring Costs	-1.99	-2.23	0.12	-3.87	0.75	1.35
Stock-Based Compensation	4.01	2.56	-	-	-	-
Other Operating Activities	10.08	-33.08	-40.96	20.32	51.31	12.38
Change in Accounts Receivable	-35.14	-28.81	16.93	14.18	-57.4	-0.49
Change in Inventory	-1,178	-657.57	-221.48	-139.33	108.09	-208.48
Change in Other Net Operating Assets	207.04	-31.78	13.56	-40.46	246.74	81.08
Operating Cash Flow	-817.48	-451.2	112.69	222.15	683.98	55.52
Operating Cash Flow Growth	-	-	-49.28%	-67.52%	1131.94%	-
Capital Expenditures	-0.72	-0.73	-1.19	-0.99	-0.52	-0.32
Sale of Property, Plant & Equipment	0.44	0.02	0.27	0.15	0.15	1.63
Divestitures	-	-	-	-	0.01	-
Sale (Purchase) of Intangibles	-1.07	-1.73	-1.35	-0.88	-0.44	-0.23
Sale (Purchase) of Real Estate	-0.49	-0.49	-	-	-	-
Other Investing Activities	0.13	13.21	9.32	17.76	0.08	0.05
Investing Cash Flow	-1.71	10.28	7.05	16.04	-0.72	1.13
Long-Term Debt Issued	-	441.38	595	174.88	306	-
Long-Term Debt Repaid	-	-183.06	-507.52	-248.8	-589.81	-
Net Debt Issued (Repaid)	1,096	258.32	87.48	-73.92	-283.81	-
Issuance of Common Stock	0.23	-	252	-	-	-
Other Financing Activities	-303.82	-310.38	-237.6	-260.75	-146.44	34.41
Financing Cash Flow	792.83	-52.06	101.87	-334.68	-430.25	34.41
Net Cash Flow	-26.36	-492.98	221.61	-96.49	253	91.06
Free Cash Flow	-818.2	-451.93	111.5	221.16	683.45	55.2
Free Cash Flow Growth	-	-	-49.59%	-67.64%	1138.20%	-
Free Cash Flow Margin	-78.35%	-30.39%	7.43%	13.34%	40.70%	4.73%
Free Cash Flow Per Share	-18.92	-10.46	2.75	5.71	17.65	1.43
Cash Interest Paid	58.92	51.09	44.03	28.47	29.14	-
Cash Income Tax Paid	55.41	100.01	122.12	60.46	33.24	24.9
Levered Free Cash Flow	-716.34	-854.46	-62.2	198.3	343.44	68.9
Unlevered Free Cash Flow	-674.8	-847.81	-56.87	200.18	346.32	72.49
Change in Working Capital	-1,006	-718.16	-190.99	-165.61	297.44	-127.89

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.