WSE:KPL 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	73.24	66.72	51.87	47.67	48.64	27.24
Depreciation & Amortization	9.38	9	8.31	8.02	8.13	8.56
Other Amortization	62.53	53.92	49.26	49.66	49.3	44.84
Loss (Gain) From Sale of Assets	-0	-0	-0.03	3.14	0.01	0.01
Asset Writedown & Restructuring Costs	-0.01	-	-	0.02	0.07	-0.01
Other Operating Activities	-57.45	-50.36	-67.02	-77.51	-49.4	-59.42
Change in Accounts Receivable	-5.01	4.62	-8.87	-20.62	-11.87	-1.16
Change in Inventory	0.02	-	-	0	0	0.04
Change in Unearned Revenue	-4.23	-5.84	3.68	4.36	1.17	0.21
Change in Other Net Operating Assets	-1.88	1.42	12.82	13.42	11.28	8.13
Operating Cash Flow	76.59	79.47	50.02	28.15	57.33	28.44
Operating Cash Flow Growth	3.19%	58.85%	77.70%	-50.90%	101.56%	24.47%
Capital Expenditures	-5.86	-6.79	-4.02	-5.76	-6	-3.87
Sale of Property, Plant & Equipment	0	0	0.13	0.15	0.03	-
Other Investing Activities	-	-	-	0	-	-
Investing Cash Flow	-59.37	-73.21	-41.23	-5.19	-6.39	-3.87
Long-Term Debt Issued	-	-	0.09	16.4	-	-
Long-Term Debt Repaid	-	-1.15	-17.53	-17.93	-28.65	-18.58
Net Debt Issued (Repaid)	0.56	-1.15	-17.44	-1.53	-28.65	-18.58
Common Dividends Paid	-12.49	-12.49	-6.94	-9.91	-	-
Other Financing Activities	-0.22	-0.29	-0.63	-1.06	-0.93	-1.73
Financing Cash Flow	-12.15	-13.93	-25.01	-12.51	-29.57	-20.31
Net Cash Flow	5.07	-7.67	-16.21	10.46	21.37	4.26
Free Cash Flow	70.72	72.67	46.01	22.4	51.33	24.58
Free Cash Flow Growth	2.93%	57.96%	105.42%	-56.37%	108.87%	33.43%
Free Cash Flow Margin	21.57%	23.04%	15.64%	7.86%	19.96%	11.60%
Free Cash Flow Per Share	3.57	3.67	2.32	1.13	2.59	1.24
Cash Interest Paid	0.22	0.29	0.63	1.06	0.85	1.58
Cash Income Tax Paid	-	-6.6	-1.39	3.08	-1.98	0.97
Levered Free Cash Flow	65.85	53.84	68.23	65.68	89.83	66.36
Unlevered Free Cash Flow	66.02	54.03	68.63	66.34	90.07	67.49
Change in Working Capital	-11.11	0.19	7.63	-2.84	0.58	7.22

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