Ekobox S.A. (WSE:EBX)
Poland · Delayed Price · Currency is PLN 1.670
+0.080 (5.03%)
Last updated: Jun 12, 2026, 2:05 PM CET
Ekobox 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 | 4.9 | 4.32 | 3.06 | 3.61 | 1.14 | 0.39 |
Depreciation & Amortization | 1.44 | 1.25 | 1.16 | 1.03 | 0.83 | 0.82 |
Other Operating Activities | 0.38 | 0.22 | -0.04 | 0.75 | 0.05 | 0.04 |
Change in Accounts Receivable | -7.7 | -12.62 | 8.69 | -10.13 | -4.23 | -2.59 |
Change in Inventory | 7.39 | 10.3 | 5.02 | 0.68 | -6.84 | 4.02 |
Change in Other Net Operating Assets | 10.41 | 7.77 | -9.15 | 3.28 | 9.54 | -1.57 |
Operating Cash Flow | 16.82 | 11.24 | 8.74 | -0.78 | 0.49 | 1.11 |
Operating Cash Flow Growth | 116.50% | 28.55% | - | - | -55.84% | - |
Capital Expenditures | -4.56 | -4.18 | -0.9 | -1.74 | -1.8 | -0.4 |
Sale of Property, Plant & Equipment | - | - | - | - | - | 0.68 |
Investment in Securities | - | - | - | - | 1.29 | - |
Other Investing Activities | 0.11 | 0.01 | -0.14 | - | - | - |
Investing Cash Flow | -4.45 | -4.17 | -1.04 | -1.74 | -0.51 | 0.28 |
Long-Term Debt Issued | - | - | - | 3.28 | 1.35 | - |
Total Debt Issued | - | - | - | 3.28 | 1.35 | - |
Long-Term Debt Repaid | - | -1.41 | -5.06 | -0.4 | -1.95 | -2.42 |
Total Debt Repaid | -1.33 | -1.41 | -5.06 | -0.4 | -1.95 | -2.42 |
Net Debt Issued (Repaid) | -1.33 | -1.41 | -5.06 | 2.88 | -0.59 | -2.42 |
Common Dividends Paid | - | - | - | -0.84 | - | - |
Other Financing Activities | -1.33 | -1.06 | 0.04 | -0.25 | 1.22 | 1.12 |
Financing Cash Flow | -2.66 | -2.47 | -5.02 | 1.79 | 0.63 | -1.3 |
Net Cash Flow | 9.71 | 4.59 | 2.68 | -0.74 | 0.6 | 0.09 |
Free Cash Flow | 12.26 | 7.06 | 7.84 | -2.53 | -1.31 | 0.71 |
Free Cash Flow Growth | 78.50% | -10.00% | - | - | - | - |
Free Cash Flow Margin | 18.95% | 11.36% | 16.47% | -4.70% | -2.65% | 3.43% |
Free Cash Flow Per Share | 0.28 | 0.16 | 0.18 | -0.06 | -0.03 | 0.02 |
Cash Interest Paid | 0.5 | 0.41 | 0.61 | 0.77 | 0.25 | 0.11 |
Levered Free Cash Flow | 6.02 | 1.33 | 7.09 | -4.81 | -1.43 | 2.21 |
Unlevered Free Cash Flow | 6.35 | 1.58 | 7.47 | -4.33 | -1.28 | 2.27 |
Change in Working Capital | 10.09 | 5.45 | 4.56 | -6.17 | -1.53 | -0.14 |