BEST S.A. (WSE:BST)

BEST S.A. Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	97.03	102.73	50.39	142.28	49.31
Depreciation & Amortization	-	8.97	8.09	7.95	7.55
Other Amortization	-	1.04	1.04	1.04	1.04
Loss (Gain) From Sale of Assets	-	0.08	-0.02	0.02	0.04
Stock-Based Compensation	-	2.99	3.59	1.95	-
Other Operating Activities	-260.64	69.53	50.18	49	19.26
Change in Accounts Receivable	-	1.78	-1.17	-0.02	0.16
Change in Other Net Operating Assets	-	-218.91	-240.93	-135.22	36.81
Operating Cash Flow	-163.61	-31.8	-128.84	67	114.17
Operating Cash Flow Growth	-	-	-	-41.31%	-45.56%
Capital Expenditures	-	-13.36	-7.22	-5.43	-5
Sale of Property, Plant & Equipment	-	0.27	0	0.05	0.07
Sale (Purchase) of Real Estate	-	0.1	0.57	0.14	-
Other Investing Activities	-11.68	-1.6	-1.39	-0.09	-
Investing Cash Flow	-11.68	-14.59	-8.04	-5.35	-4.93
Long-Term Debt Issued	-	530.44	463.6	228	148.17
Long-Term Debt Repaid	-	-388.68	-238.32	-209.08	-217.13
Net Debt Issued (Repaid)	-	141.76	225.28	18.92	-68.96
Issuance of Common Stock	-	0.11	0.13	-	5.46
Repurchase of Common Stock	-	-	-5.04	-10.04	-15.02
Other Financing Activities	173.69	-78.04	-70.37	-65.68	-48.99
Financing Cash Flow	173.69	63.83	150	-56.81	-127.51
Foreign Exchange Rate Adjustments	-	0.09	-0.5	0.04	-0.01
Net Cash Flow	-1.6	17.53	12.62	4.89	-18.29
Free Cash Flow	-163.61	-45.16	-136.07	61.57	109.17
Free Cash Flow Growth	-	-	-	-43.60%	-46.57%
Free Cash Flow Margin	-28.57%	-14.14%	-47.35%	23.28%	44.55%
Free Cash Flow Per Share	-5.91	-1.98	-6.06	2.68	4.71
Cash Interest Paid	-	77.29	50.41	34.9	16.41
Cash Income Tax Paid	-	0.68	0.44	0.12	0.07
Levered Free Cash Flow	-	93.79	3.48	122.7	126.36
Unlevered Free Cash Flow	-	139.39	34.53	145.19	137.32
Change in Working Capital	-	-217.13	-242.11	-135.24	36.97

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