Krynica Vitamin Cash Flow Statement

Financials in millions PLN. Fiscal year is January - December.

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	11.95	12.23	-6.68	13.08	15.58
Depreciation & Amortization	14.5	13.62	14.18	12.66	12.55
Other Amortization	-	0.5	0.5	0.91	-
Loss (Gain) From Sale of Assets	-0.07	-0.04	-	-	2.49
Other Operating Activities	2.14	3.67	4.31	3.56	0.9
Change in Accounts Receivable	16.1	-4.48	1.7	5	-6.69
Change in Inventory	10.61	1.55	0.75	-9.04	-7.86
Change in Other Net Operating Assets	-24.69	3.96	9.43	-11.78	-3.35
Operating Cash Flow	30.54	31	24.19	14.39	13.62
Operating Cash Flow Growth	-1.48%	28.19%	68.08%	5.62%	-81.65%
Capital Expenditures	-5.79	-10.81	-10.5	-16.14	-21.03
Sale of Property, Plant & Equipment	0.2	0.28	1.58	1.45	4.63
Other Investing Activities	-	-0	-	-	0.01
Investing Cash Flow	-5.56	-10.5	-8.92	-14.73	-16.4
Long-Term Debt Issued	4.78	3.92	3.11	9.95	27.52
Long-Term Debt Repaid	-24.33	-23.05	-9.91	-7.35	-10.07
Net Debt Issued (Repaid)	-19.55	-19.14	-6.81	2.59	17.45
Common Dividends Paid	-3.31	-	-2.45	-	-18.01
Other Financing Activities	-2.08	-3.62	-4.31	-3.56	-0.89
Financing Cash Flow	-24.94	-22.76	-13.56	-0.97	-1.45
Miscellaneous Cash Flow Adjustments	-	-0	-0	-	-
Net Cash Flow	0.05	-2.26	1.7	-1.31	-4.23
Free Cash Flow	24.75	20.19	13.68	-1.75	-7.41
Free Cash Flow Growth	22.56%	47.57%	-	-	-
Free Cash Flow Margin	6.95%	5.21%	3.83%	-0.46%	-1.87%
Free Cash Flow Per Share	-	1.65	1.12	-0.14	-0.60
Cash Interest Paid	-	3.62	4.31	3.56	0.89
Levered Free Cash Flow	22.5	11.39	19.66	-11.04	-11.59
Unlevered Free Cash Flow	23.79	13.66	22.36	-8.81	-11.02
Change in Working Capital	2.03	1.03	11.88	-15.82	-17.89

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