MLP Group 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	2015 - 2019
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	2015 - 2019
Net Income	196.88	372.19	-52.06	422.39	480.47	170.37	Upgrade
Depreciation & Amortization	3.48	1.91	0.68	0.43	0.15	0.7	Upgrade
Gain (Loss) on Sale of Assets	-0.84	-	0.04	-	-	-	Upgrade
Asset Writedown	-205.77	-359.38	257.68	-455.57	-540.32	-213.33	Upgrade
Change in Accounts Receivable	-21.05	-60.01	27.5	-13.38	23.82	8.28	Upgrade
Change in Other Net Operating Assets	115.68	3.19	19.58	59.4	59.69	0.53	Upgrade
Other Operating Activities	188.25	133.78	-76.01	151.36	140.94	126.19	Upgrade
Operating Cash Flow	190.68	92.19	176.91	164.65	164.74	92.74	Upgrade
Operating Cash Flow Growth	16.42%	-47.89%	7.44%	-0.05%	77.64%	7.70%	Upgrade
Acquisition of Real Estate Assets	-762.39	-695.41	-482.04	-581.3	-533.29	-352.61	Upgrade
Sale of Real Estate Assets	-	-	-	-	0.03	-	Upgrade
Net Sale / Acq. of Real Estate Assets	-762.39	-695.41	-482.04	-581.3	-533.26	-352.61	Upgrade
Investment in Marketable & Equity Securities	-	-	-	70.83	-51.22	-20	Upgrade
Other Investing Activities	10.33	10.34	-4.72	-0.96	5.31	-16.19	Upgrade
Investing Cash Flow	-752.29	-685.07	-486.87	-508.61	-569.83	-393.41	Upgrade
Long-Term Debt Issued	-	1,657	721.16	468.66	556.39	291.1	Upgrade
Long-Term Debt Repaid	-	-627.15	-313.81	-135.48	-224.76	-23.96	Upgrade
Net Debt Issued (Repaid)	670.7	1,029	407.35	333.18	331.63	267.14	Upgrade
Issuance of Common Stock	-	-	-	181.98	123.59	110.13	Upgrade
Other Financing Activities	-145.98	-117.3	-71.63	-37.87	-33.74	-22.32	Upgrade
Foreign Exchange Rate Adjustments	5.95	4.62	3.29	4.64	-2.17	6.68	Upgrade
Net Cash Flow	-30.94	323.81	29.05	137.97	14.23	60.96	Upgrade
Cash Interest Paid	154.13	141.72	71.59	37.87	33.74	22.32	Upgrade
Cash Income Tax Paid	-	11.32	24.03	7.06	7.22	3.85	Upgrade
Levered Free Cash Flow	-93.62	-53.32	62.22	109.38	112.93	-38.9	Upgrade
Unlevered Free Cash Flow	0.75	26.97	93.23	134.53	132.5	-23.42	Upgrade
Change in Working Capital	8.68	-56.32	46.57	46.05	83.5	8.81	Upgrade

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