Aqua Spólka Akcyjna (WSE:AQU)

Exscientia Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	11.33	10.65	8.93	9.99	7.05	10.87
Depreciation & Amortization	34.54	35.22	35.88	39.56	38.89	37.82
Loss (Gain) on Sale of Assets	-0.16	-0.1	-2.71	-0.9	-1.41	0.01
Change in Accounts Receivable	-0.04	0.96	-0.66	-3.13	0.89	0.94
Change in Inventory	-1.07	-1.42	1.33	-0.95	1.9	-0.99
Change in Other Net Operating Assets	-2.35	1.48	-6.45	-1.56	-7.54	-1.12
Other Operating Activities	-1.88	-1.62	-1.75	-0.8	0.2	0.1
Operating Cash Flow	40.36	45.17	34.58	42.21	39.97	47.61
Operating Cash Flow Growth	-2.85%	30.64%	-18.10%	5.62%	-16.06%	10.78%
Capital Expenditures	-49.45	-37	-36.41	-36.77	-33.79	-34.66
Sale of Property, Plant & Equipment	0.17	0.11	2.81	0.11	1.67	0.08
Investment in Securities	-9.8	-15	-17.43	0.56	0.2	0.08
Other Investing Activities	2.25	2.25	2.47	0.98	0.01	0.03
Investing Cash Flow	-56.82	-49.64	-48.56	-32.3	-31.91	-34.47
Long-Term Debt Issued	-	1.84	6.97	1.84	1.19	3.37
Long-Term Debt Repaid	-	-2.98	-1.58	-3.26	-2.48	-1.33
Net Debt Issued (Repaid)	19.85	-1.14	5.39	-1.42	-1.29	2.03
Common Dividends Paid	-	-	-	-	-	-9.48
Other Financing Activities	-1.1	-0.79	-0.73	0.92	-0.21	-0.14
Financing Cash Flow	18.75	-1.94	4.66	-0.5	-1.5	-7.59
Net Cash Flow	2.29	-6.41	-9.33	9.42	6.56	5.56
Free Cash Flow	-9.09	8.17	-1.83	5.44	6.17	12.96
Free Cash Flow Growth	-	-	-	-11.81%	-52.36%	-
Free Cash Flow Margin	-4.70%	4.25%	-1.04%	3.34%	3.78%	8.33%
Free Cash Flow Per Share	-	0.63	-0.14	0.42	0.47	1.00
Cash Interest Paid	0.79	0.79	0.73	0.29	0.21	0.14
Levered Free Cash Flow	-14.22	7.98	-0.29	7.44	9.84	13.23
Unlevered Free Cash Flow	-13.71	8.48	0.18	7.62	9.97	13.32
Change in Net Working Capital	2.5	-2.33	3.14	0.98	-0.19	-1.39

Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Utility template. Financial Sources.