3R Games Cash Flow Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2020	FY 2019	FY 2018
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Net Income	4.03	3.01	-0.63	-5.39	-6.23	-9.16
Depreciation & Amortization	0.2	-	-	0.17	0.6	0.37
Stock-Based Compensation	-	-	0.33	-	-	-
Other Adjustments	0.07	0.1	0.01	1.81	1.13	3.54
Change in Receivables	-0.58	-1.08	0.17	-0.04	-2.19	0.43
Changes in Inventories	-0.91	-0.91	-0.19	-0.11	-1.94	0.36
Changes in Accounts Payable	0.12	0.34	-0.02	-0.28	-0.43	0.23
Changes in Other Operating Activities	-0.09	-0.09	-0.01	0.03	0.26	-0.15
Operating Cash Flow	3.24	1.37	-0.33	-3.81	-8.81	-4.38
Operating Cash Flow Growth	-	-	-	-	-	-
Purchases of Intangible Assets	-0.07	-	-	0	0	0
Proceeds from Sale of Intangible Assets	-	-	-	0.01	0.01	0
Purchases of Investments	-	-	-	-20.65	0	0
Proceeds from Sale of Investments	-	-	-	21.41	0	1.8
Investing Cash Flow	-0.07	-	-	0.39	0.01	1.8
Long-Term Debt Issued	-	-	-	5.95	9.92	2.55
Long-Term Debt Repaid	-	-	-	-2.38	0	-3.19
Net Long-Term Debt Issued (Repaid)	-	-	-	3.57	9.92	-0.64
Issuance of Common Stock	0.2	-	0.36	0	0	3.11
Net Common Stock Issued (Repurchased)	0.2	-	0.36	0	0	3.11
Other Financing Activities	-	-	-	-0.04	-0.33	-0.08
Financing Cash Flow	0.2	-	0.36	3.53	9.59	2.39
Net Cash Flow	2.96	1.37	0.03	0.11	0.8	-0.19
Free Cash Flow	3.24	1.37	-0.33	-3.81	-8.81	-4.38
Free Cash Flow Growth	-	-	-	-	-	-
FCF Margin	33.91%	17.91%	-13.72%	-12287.10%	-1480.34%	-51.23%
Free Cash Flow Per Share	0.04	0.02	-0.00	-0.05	-0.28	-0.17
Levered Free Cash Flow	3.31	2.36	-0.84	1.86	5.84	-9.68
Unlevered Free Cash Flow	3.56	2.4	-0.87	-1.39	-3.75	-8.94