MDI Energia Cash Flow Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2020	FY 2019
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	6.29	4.07	-3.83	-3.58	6.18	4.37
Depreciation & Amortization	0.44	0.48	0.61	0.7	0.69	0.26
Other Adjustments	0.34	0.33	0.29	1.52	1.17	1.19
Change in Receivables	25.97	0.97	13.17	-1.56	-8.06	-6.18
Changes in Inventories	-	0.56	0.05	2.67	-0.54	-
Changes in Accounts Payable	-21.82	0.34	-9.36	17.86	-14.23	26.66
Changes in Income Taxes Payable	-0.37	-0.37	-0.5	-0.2	-0.35	-
Changes in Other Operating Activities	-2.95	5.74	8.22	3.01	15.94	-19.09
Operating Cash Flow	3.99	12.11	8.66	20.46	0.8	7.2
Operating Cash Flow Growth	-	39.87%	-57.67%	2457.00%	-88.89%	-9.17%
Capital Expenditures	-	-	0.14	0.03	1.42	0.54
Sale of Property, Plant & Equipment	-	-	-	0.35	-	-
Other Investing Activities	-	-	-	-	-	0.01
Investing Cash Flow	-	-	-0.14	0.33	-1.42	-0.55
Long-Term Debt Issued	-	8.33	6	66.16	165.9	93.34
Long-Term Debt Repaid	4.97	8.73	14.71	85.82	158.98	94.33
Net Long-Term Debt Issued (Repaid)	4.97	17.06	20.71	151.98	324.88	187.67
Other Financing Activities	0.13	0.38	0.35	1.58	3.28	1
Financing Cash Flow	-0.77	-0.78	-9.06	-21.24	3.65	-1.98
Net Cash Flow	3.05	11.33	-0.54	-0.46	3.03	4.66
Free Cash Flow	3.99	12.11	8.8	20.48	2.22	7.74
Free Cash Flow Growth	-	37.58%	-57.02%	822.57%	-71.32%	-12.29%
FCF Margin	1.78%	4.73%	4.37%	11.88%	0.86%	4.31%
Free Cash Flow Per Share	0.09	0.26	0.19	0.44	0.05	0.17
Levered Free Cash Flow	-15.92	27.03	16.69	173.01	332.61	196.16
Unlevered Free Cash Flow	-18.49	10.63	-4.41	22.04	8.7	8.51