Tire Company Debica S.A. (WSE:DBC)

Tire Company Debica 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	101.16	77.76	284.35	72.6	42.68	68.39
Depreciation & Amortization	98.62	94.79	97.63	96.6	97.52	96.52
Other Amortization	0.05	0.05	0.01	0.01	-	-
Loss (Gain) From Sale of Assets	0.59	0.54	27.14	-0.3	-0.17	-0.21
Other Operating Activities	-36.83	-42.23	-35.43	-27.76	-6.48	-2.44
Change in Accounts Receivable	12.65	116.74	21.23	-143.29	-49.04	-31.95
Change in Inventory	-16.16	1.25	-0.34	6.8	-35.69	5.66
Change in Other Net Operating Assets	44.12	-29.22	-17.9	181.38	170.2	41.93
Operating Cash Flow	204.21	219.68	376.7	186.03	219.01	177.9
Operating Cash Flow Growth	-18.01%	-41.68%	102.49%	-15.06%	23.11%	-5.85%
Capital Expenditures	-151.05	-273.11	-147.43	-125.36	-100.11	-67.26
Sale of Property, Plant & Equipment	2.72	3.53	6.93	3.36	1.57	1.94
Other Investing Activities	52.36	52.6	-64.09	-70.29	-92.22	-47.12
Investing Cash Flow	-95.98	-216.98	-204.59	-192.28	-190.76	-112.44
Long-Term Debt Repaid	-	-4.81	-4.37	-3.11	-2.83	-3.04
Net Debt Issued (Repaid)	-4.87	-4.81	-4.37	-3.11	-2.83	-3.04
Common Dividends Paid	-142.17	-142.17	-54.52	-32.02	-51.35	-56.32
Other Financing Activities	-0.49	-0.36	-0.51	-1.91	-0.98	-0.84
Financing Cash Flow	-147.53	-147.33	-59.4	-37.04	-55.16	-60.19
Net Cash Flow	-39.29	-144.63	112.71	-43.29	-26.9	5.27
Free Cash Flow	53.16	-53.43	229.27	60.68	118.91	110.64
Free Cash Flow Growth	-	-	277.86%	-48.97%	7.47%	6.76%
Free Cash Flow Margin	1.86%	-2.12%	7.75%	1.85%	5.08%	6.09%
Free Cash Flow Per Share	3.85	-3.87	16.61	4.40	8.62	8.02
Cash Interest Paid	0.49	0.55	0.51	1.91	0.98	0.84
Levered Free Cash Flow	-51.28	-14.41	206.72	71.11	102.52	105.53
Unlevered Free Cash Flow	-49.47	-12.59	209	74.29	103.7	106.69
Change in Working Capital	40.61	88.78	2.99	44.88	85.47	15.64

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