Apator Cash Flow Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	79.1	73.06	8.14	6.62	62.2
Depreciation & Amortization	69.45	42.62	45.21	47.45	47.54
Other Amortization	-	14.7	11.21	8.27	8.24
Loss (Gain) From Sale of Assets	-15.78	-4.58	0.43	-2.77	-36.9
Asset Writedown & Restructuring Costs	0.76	3.71	3.35	15.54	-0.26
Loss (Gain) From Sale of Investments	-	0.2	1.22	0.22	0.01
Loss (Gain) on Equity Investments	-	-	-	-0.44	-1.64
Other Operating Activities	4.8	14.31	38.62	-0.48	16.28
Change in Accounts Receivable	-9.53	-8.43	9.78	-47.98	3.18
Change in Inventory	-27.26	17.45	8.09	-12.68	-83.86
Change in Other Net Operating Assets	16.22	-1.84	-18.11	38.42	16.78
Operating Cash Flow	117.75	151.19	107.94	52.15	31.56
Operating Cash Flow Growth	-22.12%	40.08%	106.96%	65.23%	-74.75%
Capital Expenditures	-57.88	-43.69	-18.5	-38.91	-69.77
Sale of Property, Plant & Equipment	24.98	1.76	12.2	25.81	35.19
Cash Acquisitions	-	-	-	-10.86	-7.13
Divestitures	-	-1.05	-	0.38	-
Sale (Purchase) of Intangibles	-25.58	-13.63	-17.8	-24.1	-25.89
Other Investing Activities	-4.64	-2.06	-1.12	0.62	1.12
Investing Cash Flow	-63.12	-58.67	-25.23	-47.07	-66.47
Long-Term Debt Issued	40.08	31.4	24.71	90.03	130.42
Long-Term Debt Repaid	-66.89	-102.1	-83.06	-71.4	-62.22
Net Debt Issued (Repaid)	-26.81	-70.71	-58.36	18.63	68.2
Issuance of Common Stock	0.21	-	-	-	-
Repurchase of Common Stock	-0.76	-	-	-1.95	-0.81
Common Dividends Paid	-17.5	-17.43	-14.61	-14.73	-22.35
Other Financing Activities	-7.06	-9.61	-15.78	-14.89	-2.56
Financing Cash Flow	-51.92	-97.75	-88.75	-12.94	42.49
Net Cash Flow	2.71	-5.22	-6.04	-7.85	7.58
Free Cash Flow	59.87	107.5	89.44	13.24	-38.21
Free Cash Flow Growth	-44.31%	20.20%	575.40%	-	-
Free Cash Flow Margin	4.98%	8.76%	7.87%	1.22%	-4.06%
Free Cash Flow Per Share	2.06	3.70	3.08	0.46	-1.31
Cash Interest Paid	-	9.61	15.67	14.59	2.36
Cash Income Tax Paid	-	5.55	8.15	23.85	14.73
Levered Free Cash Flow	38.3	84.48	57.15	-25.56	-80.75
Unlevered Free Cash Flow	44.16	91.13	68.42	-15.36	-78.92
Change in Working Capital	-20.58	7.18	-0.24	-22.25	-63.91

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.