IPOPEMA Securities S.A. (WSE:IPE)

IPOPEMA Securities 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	9.22	9.11	18.18	5.55	13.11	29.68
Depreciation & Amortization, Total	3.97	4.07	4.92	5.53	5.61	4.84
Change in Accounts Receivable	43.84	86.35	-25.89	84.68	-0.75	-69.88
Change in Accounts Payable	375.19	-24.54	5.83	-53.08	-150.48	259.04
Change in Other Net Operating Assets	4.47	-14.05	15.67	-0.51	-8.52	16.6
Other Operating Activities	3.41	1.57	5.24	4.43	-4.33	6.65
Operating Cash Flow	448.52	55.75	23.48	45.37	-146.21	247.59
Capital Expenditures	-0.01	-1.48	-0.38	-0.39	-0.61	-1.57
Sale (Purchase) of Intangibles	-0.5	-0.5	-1	-1.71	-0.6	-0.91
Investment in Securities	4.13	-20.69	-20.01	-11.33	-0.21	2.06
Other Investing Activities	2.41	3.33	1.36	0.33	0.01	0.21
Investing Cash Flow	5.73	-19.18	-20.14	-13.06	-1.11	-1.06
Short-Term Debt Issued	-	-	6.12	2.7	0	9.84
Total Debt Issued	5.01	-	6.12	2.7	0	9.84
Short-Term Debt Repaid	-	-16.14	-0	-0	-0.12	-0
Long-Term Debt Repaid	-	-3.84	-4.43	-7.05	-6.96	-4.73
Total Debt Repaid	-16.92	-19.97	-4.43	-7.06	-7.08	-4.73
Net Debt Issued (Repaid)	-11.91	-19.97	1.69	-4.36	-7.08	5.11
Common Dividends Paid	-6.29	-8.98	-4.49	-9.28	-11.08	-
Other Financing Activities	-2.35	-2.04	-2.44	-1.63	-0.91	-1.48
Financing Cash Flow	-20.55	-31	-5.23	-15.26	-19.07	3.63
Foreign Exchange Rate Adjustments	1.35	-0.01	0.03	-0.16	-0.16	0.34
Net Cash Flow	435.05	5.57	-1.87	16.89	-166.55	250.49
Free Cash Flow	448.5	54.27	23.1	44.98	-146.82	246.02
Free Cash Flow Growth	807.55%	134.94%	-48.65%	-	-	752.60%
Free Cash Flow Margin	166.89%	21.37%	7.20%	17.42%	-57.54%	95.84%
Free Cash Flow Per Share	14.98	1.81	0.77	1.50	-4.90	8.22
Cash Interest Paid	1.6	1.52	1.99	1.47	0.83	0.75
Cash Income Tax Paid	2.44	6.03	4.22	0.24	9.04	2.49

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.