Action 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	41.82	41.17	36.77	48.97	100.86	185.11
Depreciation & Amortization	8.6	8.13	8.34	7.8	7.38	7.37
Other Amortization	0.85	0.85	0.72	0.78	0.78	0.8
Loss (Gain) From Sale of Assets	-6.26	-18.6	0.28	0.34	-2.63	-
Loss (Gain) on Equity Investments	-0.25	-0.55	-0.16	0.99	0.04	0.37
Other Operating Activities	-1.55	-0.36	1.87	1.12	5.18	0.2
Change in Accounts Receivable	-6.18	18.78	22.93	3.52	-6.36	-20.83
Change in Inventory	-40.57	-12.67	-33.7	-13.89	-59.09	-34.69
Change in Accounts Payable	53.67	3.36	32.04	-31.85	-94.77	-114.93
Operating Cash Flow	50.14	40.11	69.08	17.77	-48.59	23.58
Operating Cash Flow Growth	-11.50%	-41.94%	288.66%	-	-	-
Capital Expenditures	-13.88	-5.81	-6.05	-5.77	-5.9	-0.78
Sale of Property, Plant & Equipment	5.33	19.81	-	-	-	-
Other Investing Activities	15.92	-2.51	-9.09	-	2.93	6.56
Investing Cash Flow	7.37	11.49	-15.14	-5.77	-2.97	5.78
Long-Term Debt Issued	-	-	0.43	-	-	-
Long-Term Debt Repaid	-	-2.21	-1.74	-0.63	-0.38	-0.37
Net Debt Issued (Repaid)	-2.32	-2.21	-1.31	-0.63	-0.38	-0.37
Repurchase of Common Stock	-45.66	-76.81	-32.86	-7.98	-	-
Other Financing Activities	-0.29	-0.19	-0.22	-0.07	-0.09	-0.05
Financing Cash Flow	-48.26	-79.22	-34.39	-8.68	-0.47	-0.42
Net Cash Flow	9.25	-27.62	19.56	3.33	-52.03	28.94
Free Cash Flow	36.27	34.3	63.03	12	-54.5	22.81
Free Cash Flow Growth	-29.20%	-45.58%	425.26%	-	-	-
Free Cash Flow Margin	1.26%	1.35%	2.51%	0.51%	-2.36%	1.11%
Free Cash Flow Per Share	2.23	1.95	3.22	0.60	-2.72	1.33
Cash Interest Paid	0.29	0.19	0.22	0.07	0.03	0.05
Cash Income Tax Paid	10.5	6.82	3.82	6.25	7.76	-
Levered Free Cash Flow	57.74	45.98	50.5	5.44	-75.9	-140.33
Unlevered Free Cash Flow	57.93	46.14	50.69	5.54	-75.82	-140.3
Change in Working Capital	6.93	9.47	21.27	-42.22	-160.22	-170.45

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