Energoinstal S.A. (WSE:ENI)

Energoinstal 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-8.86	-7.25	-2.35	-29.03	-13.93	-0.68
Depreciation & Amortization	3.29	3.67	4.92	6.61	4.48	4.66
Other Amortization	-	-	-	-	-	0.04
Loss (Gain) From Sale of Assets	0.16	0.13	-0.34	-0.06	0.7	0.14
Asset Writedown & Restructuring Costs	-	-	-	-	0.01	-
Other Operating Activities	0.32	0.83	2.76	0.81	-1.07	2.25
Change in Accounts Receivable	21.17	16.82	-7.9	0.63	-0.86	5.88
Change in Inventory	-0.85	-0.05	0.22	-0.49	0.21	3.35
Change in Other Net Operating Assets	2.64	5.41	-4.89	22.26	-2.79	-8.68
Operating Cash Flow	17.86	19.56	-7.57	0.72	-13.25	6.94
Capital Expenditures	-1.53	-1.31	-0.4	-0.36	-0.85	-0.75
Sale of Property, Plant & Equipment	0.07	0.1	0.34	0.31	0.09	0.11
Investment in Securities	-	-	-	-	-	2.28
Other Investing Activities	-	-	-	-	-	-1.7
Investing Cash Flow	-1.46	-1.21	-0.06	-0.05	-0.76	-0.07
Long-Term Debt Issued	-	5	14.24	6.65	12.75	7.47
Long-Term Debt Repaid	-	-15.09	-7.72	-4.26	-2.6	-6.41
Net Debt Issued (Repaid)	-8.52	-10.09	6.52	2.39	10.15	1.07
Other Financing Activities	-2.91	-3.23	-2.42	-1.24	-1.06	-1.89
Financing Cash Flow	-11.43	-13.33	4.1	1.15	9.08	-0.82
Net Cash Flow	4.97	5.02	-3.53	1.82	-4.93	6.06
Free Cash Flow	16.33	18.25	-7.97	0.36	-14.1	6.19
Free Cash Flow Margin	32.06%	29.24%	-7.25%	0.47%	-13.09%	6.58%
Free Cash Flow Per Share	0.91	1.01	-0.44	0.02	-0.78	0.34
Cash Interest Paid	2.91	3.23	2.42	1.24	1.07	1.59
Cash Income Tax Paid	0.1	0.17	-0.28	-0.15	0.56	0.96
Levered Free Cash Flow	-2.84	21.98	-5.5	10.82	-6.03	19.17
Unlevered Free Cash Flow	-1.11	23.76	-3.57	12.59	-5.53	19.94
Change in Working Capital	22.96	22.18	-12.57	22.39	-3.44	0.54

Updated Nov 19, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.