MDI Energia 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	3.24	-3.19	-3.04	-9.5	-1.24
Depreciation & Amortization	0.47	0.6	0.69	0.91	1.14
Other Amortization	0	0.01	0.01	0.01	0.02
Loss (Gain) From Sale of Assets	-	-	0.01	0.01	-0.01
Other Operating Activities	0.8	-0.85	0.8	0.68	0.55
Change in Accounts Receivable	0.97	13.17	-1.56	33.96	-11.9
Change in Inventory	0.56	0.05	2.67	-3.49	1.29
Change in Other Net Operating Assets	6.08	-1.14	20.87	-6.01	-4.58
Operating Cash Flow	12.11	8.66	20.46	16.59	-14.74
Operating Cash Flow Growth	39.87%	-57.67%	23.33%	-	-
Capital Expenditures	-	-0.14	-0.03	-0.08	-0.03
Sale of Property, Plant & Equipment	-	-	0.35	-	0.02
Investing Cash Flow	-	-0.14	0.33	-0.08	-0.01
Short-Term Debt Issued	-	-	-	132.83	-
Long-Term Debt Issued	8.33	6	66.16	-	166.79
Total Debt Issued	8.33	6	66.16	132.83	166.79
Long-Term Debt Repaid	-8.73	-14.71	-85.82	-157.91	-149.09
Net Debt Issued (Repaid)	-0.4	-8.71	-19.66	-25.08	17.7
Common Dividends Paid	-	-	-	-	-2.11
Other Financing Activities	-0.38	-0.35	-1.58	-2.71	-5.83
Financing Cash Flow	-0.78	-9.06	-21.24	-27.8	9.77
Net Cash Flow	11.33	-0.54	-0.46	-11.29	-4.98
Free Cash Flow	12.11	8.52	20.43	16.5	-14.76
Free Cash Flow Growth	42.23%	-58.32%	23.79%	-	-
Free Cash Flow Margin	4.73%	4.23%	11.85%	8.30%	-5.85%
Free Cash Flow Per Share	0.26	0.18	0.44	0.36	-0.32
Cash Interest Paid	0.38	0.35	1.58	2.71	1.83
Cash Income Tax Paid	0.37	0.5	0.2	0.08	1.62
Levered Free Cash Flow	5.95	11.88	20.13	20.21	-12.98
Unlevered Free Cash Flow	6.03	11.93	20.99	21.68	-12.32
Change in Working Capital	7.6	12.09	21.99	24.47	-15.19

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