Bumech 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	-1,076	-1,155	-25.88	394.98	403.96	1.57
Depreciation & Amortization	31.72	49.23	54.23	63.13	57.12	10.8
Other Amortization	0	0	0.01	0.03	0.03	0.5
Loss (Gain) From Sale of Assets	717.65	726.78	-5.99	13.71	-167.63	1.01
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.02
Other Operating Activities	245.06	222.91	-5.39	51.94	-194.33	-2.5
Change in Accounts Receivable	27.71	25.77	59.65	-122.69	21.18	-7.4
Change in Inventory	23.65	66.75	-20.88	-79.58	36.38	1.41
Change in Other Net Operating Assets	46.76	64.67	70.2	-96.48	-152.04	1.18
Operating Cash Flow	16.98	1.3	125.95	225.05	4.68	6.6
Operating Cash Flow Growth	-67.23%	-98.97%	-44.03%	4709.70%	-29.06%	7.18%
Capital Expenditures	-5.44	-42.33	-127.19	-107.1	-13.39	-3.76
Sale of Property, Plant & Equipment	1.44	3.58	0.93	1.41	0.89	-
Investment in Securities	-0.05	-	-	-	-	-
Other Investing Activities	-0.57	-0.63	-3.69	2.12	44.25	0.02
Investing Cash Flow	-4.63	-39.38	-135.37	-114.43	26.8	-2.71
Long-Term Debt Issued	-	0.1	6	0.77	3.27	2.09
Total Debt Issued	0.13	0.1	6	0.77	3.27	2.09
Long-Term Debt Repaid	-	-10.29	-11.55	-26.22	-6.29	-4.68
Total Debt Repaid	-5.67	-10.29	-11.55	-26.22	-6.29	-4.68
Net Debt Issued (Repaid)	-5.54	-10.19	-5.55	-25.46	-3.02	-2.59
Repurchase of Common Stock	-	-	-	-0.5	-	-0.1
Common Dividends Paid	-	-	-28.96	-14.46	-	-
Other Financing Activities	1.33	0.09	-2.97	4.41	-2.5	-0.14
Financing Cash Flow	-4.21	-10.1	-37.48	-36.02	-5.51	-2.83
Net Cash Flow	8.15	-48.18	-46.9	74.61	25.97	1.05
Free Cash Flow	11.54	-41.04	-1.23	117.94	-8.71	2.84
Free Cash Flow Margin	3.82%	-10.01%	-0.18%	10.61%	-2.04%	3.61%
Free Cash Flow Per Share	0.78	-2.84	-0.09	8.15	-0.60	0.20
Cash Interest Paid	0.89	1.11	0.74	1.59	0.67	0.67
Cash Income Tax Paid	-	-0.92	-0.66	49.69	0.57	0.05
Levered Free Cash Flow	-38.95	-53.36	-34.8	74.78	64.72	3.25
Unlevered Free Cash Flow	-10.77	-45.18	-28.51	81.37	68.93	5.52
Change in Working Capital	98.12	157.19	108.98	-298.74	-94.48	-4.81

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.