Auxilia 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 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	0.41	0.31	0.42	0.18	0.06	0.36
Depreciation & Amortization	0.45	0.45	0.21	0.34	0.32	0.35
Other Adjustments	0.02	0.08	-0.15	0.01	0.47	-0.31
Change in Receivables	-0.13	0.41	-0.13	-0.02	2.55	-3.18
Changes in Accounts Payable	0.22	-0.27	-0.23	-0.13	-0.93	1.54
Changes in Other Operating Activities	0.07	-0.64	0.15	0.05	-2.74	3.14
Operating Cash Flow	1.02	0.36	0.27	0.42	-0.29	1.89
Operating Cash Flow Growth	57.49%	30.35%	-35.36%	-	-	144.83%
Capital Expenditures	0.01	0.02	0.01	-	0.05	-
Sale of Property, Plant & Equipment	-	0.02	0.12	0.08	-	0.05
Purchases of Investments	-	-	-	-	0.01	0.12
Proceeds from Sale of Investments	-	-	0.02	-	-	-
Other Investing Activities	-	-	0.01	-	0.01	-
Investing Cash Flow	0.06	0	0.11	0.08	-0.06	0.01
Long-Term Debt Issued	-	0.01	-	-	-	-
Long-Term Debt Repaid	0.39	0.46	0.2	0.51	0.61	0.51
Net Long-Term Debt Issued (Repaid)	0.39	0.47	0.2	0.51	0.61	0.51
Issuance of Common Stock	-	-	-	0.05	0.02	-
Net Common Stock Issued (Repurchased)	-	-	-	0.05	0.02	-
Common Dividends Paid	0.04	0.05	0.04	0.22	0.1	0.29
Other Financing Activities	0.06	0.06	0.03	0.08	0.26	0.1
Financing Cash Flow	-0.49	-0.56	-0.27	-0.76	-0.94	-0.87
Net Cash Flow	0.59	-0.21	0.11	-0.26	-1.29	1.03
Free Cash Flow	1.04	0.38	0.28	0.42	-0.23	1.89
Free Cash Flow Growth	51.31%	32.88%	-32.89%	-	-	134.81%
FCF Margin	13.45%	5.23%	3.83%	5.63%	-2.64%	26.71%
Free Cash Flow Per Share	0.23	0.10	0.34	0.51	-0.28	2.30
Levered Free Cash Flow	1.39	0.34	0.76	0.94	-2.63	5.89
Unlevered Free Cash Flow	1.03	-0.15	0.68	0.6	-2.9	5.58