Energoaparatura 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	3.47	1.38	3.26	2.19	2.41	-1.87
Depreciation & Amortization	0.93	0.87	1.06	1.06	1.22	1.41
Loss (Gain) From Sale of Assets	-0.15	-0.09	-0.05	-0.22	-1.24	0.04
Other Operating Activities	-0.09	0.03	-1.99	-0.13	0.02	0.25
Change in Accounts Receivable	0.32	-2.43	3.05	-4.93	-0.52	5.04
Change in Inventory	-0.1	-1.97	-0.09	2.47	0.61	-1.12
Change in Other Net Operating Assets	12.77	0.06	-0.83	1.35	-1.82	1
Operating Cash Flow	17.16	-2.16	4.41	1.8	0.69	4.74
Operating Cash Flow Growth	-	-	144.95%	161.92%	-85.50%	-
Capital Expenditures	-0.71	-0.25	-0.76	-0.08	-0.18	-0.28
Sale of Property, Plant & Equipment	0.18	0.11	0.12	0.54	2.07	0.15
Investment in Securities	-9.43	0.3	-1	-	-	-
Other Investing Activities	-	-	-	-0.03	-	-
Investing Cash Flow	-9.96	0.15	-1.63	0.44	1.9	-0.13
Long-Term Debt Issued	-	-	-	-	-	2.45
Long-Term Debt Repaid	-	-0.83	-0.43	-0.27	-0.29	-2.54
Net Debt Issued (Repaid)	-1.09	-0.83	-0.43	-0.27	-0.29	-0.1
Common Dividends Paid	-	-	-2.95	-1.38	-0.79	-
Other Financing Activities	0.09	-0.03	0.36	0.13	-0.03	-0.03
Financing Cash Flow	-1.01	-0.86	-3.02	-1.52	-1.11	-0.12
Net Cash Flow	6.2	-2.86	-0.24	0.71	1.48	4.49
Free Cash Flow	16.45	-2.41	3.66	1.72	0.51	4.46
Free Cash Flow Growth	-	-	112.56%	235.28%	-88.51%	-
Free Cash Flow Margin	36.13%	-5.32%	7.88%	3.62%	0.95%	16.20%
Free Cash Flow Per Share	0.84	-0.12	0.19	0.09	0.03	0.23
Cash Interest Paid	0.1	0.1	0.05	0.03	0.03	0.03
Levered Free Cash Flow	16.12	-3.74	4.46	1.84	0.25	5.14
Unlevered Free Cash Flow	16.18	-3.66	4.49	1.86	0.27	5.16
Change in Working Capital	12.99	-4.34	2.12	-1.11	-1.73	4.92

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