Wise Energy 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	2015 - 2019
Period Ending	Mar '25 Mar 31, 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	2015 - 2019
Net Income	4.91	9.53	4.79	5.66	1.94	-5.18	Upgrade
Depreciation & Amortization	5.38	4.99	2.87	0.73	0.55	1.25	Upgrade
Loss (Gain) From Sale of Investments	-1.7	-1.69	1.72	-2.46	9.26	-1.27	Upgrade
Other Operating Activities	-43.82	-42.35	0.16	1.84	-3.56	1.7	Upgrade
Change in Accounts Receivable	45.87	-6.47	-11.51	-19.75	-16.06	26.59	Upgrade
Change in Inventory	-0.26	0.03	-	0.84	-0.84	-0.23	Upgrade
Change in Other Net Operating Assets	7.02	50.54	12.08	6.25	3.94	-15.71	Upgrade
Operating Cash Flow	17.41	14.57	10.12	-6.9	-4.76	7.15	Upgrade
Operating Cash Flow Growth	3660.48%	43.93%	-	-	-	45.70%	Upgrade
Capital Expenditures	-2.2	-2.35	-	-	-	-	Upgrade
Sale (Purchase) of Real Estate	-	-	-	23.13	18.5	-	Upgrade
Investment in Securities	-	-	-	3.53	-	-	Upgrade
Other Investing Activities	-	-	-1.59	-3.02	-13.16	-7.1	Upgrade
Investing Cash Flow	-1.39	-4.57	-2.17	12.07	2.5	-8.3	Upgrade
Short-Term Debt Issued	-	-	-	-	-	0.15	Upgrade
Long-Term Debt Issued	-	-	1.77	-	7.22	-	Upgrade
Total Debt Issued	-14.52	-	1.77	-	7.22	0.15	Upgrade
Long-Term Debt Repaid	-	-13.12	-10.22	-8.04	-0.84	-0.65	Upgrade
Total Debt Repaid	-24.15	-13.12	-10.22	-8.04	-0.84	-0.65	Upgrade
Net Debt Issued (Repaid)	-38.68	-13.12	-8.45	-8.04	6.38	-0.5	Upgrade
Issuance of Common Stock	29.44	8.29	-	-	-	-	Upgrade
Other Financing Activities	-1.63	-1.64	-0.29	-	-	-	Upgrade
Financing Cash Flow	-10.86	-6.46	-8.74	-8.04	6.38	-0.5	Upgrade
Net Cash Flow	5.17	3.54	-0.78	-2.87	4.13	-1.65	Upgrade
Free Cash Flow	15.21	12.22	10.12	-6.9	-4.76	7.15	Upgrade
Free Cash Flow Growth	-	20.70%	-	-	-	45.70%	Upgrade
Free Cash Flow Margin	10.88%	8.62%	26.55%	-13.78%	-24.11%	34.11%	Upgrade
Free Cash Flow Per Share	72.11	61.35	51.57	-35.15	-25.63	43.67	Upgrade
Cash Interest Paid	1.63	1.64	0.29	-	-	-	Upgrade
Levered Free Cash Flow	43.87	37.41	-0.54	7.29	-52.49	-1	Upgrade
Unlevered Free Cash Flow	47.9	41.58	1.08	7.63	-52.01	-0.49	Upgrade
Change in Working Capital	52.63	44.1	0.57	-12.66	-12.95	10.65	Upgrade

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.