Mennica Skarbowa S.A. (WSE:MNS)

Mennica Skarbowa Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	4.17	7.92	-8.72	21.5	21.68	14.99
Depreciation & Amortization	0.33	0.32	0.36	0.3	0.14	0.13
Other Operating Activities	-0	-	-	-	-	-
Change in Accounts Receivable	48.09	23.57	-16.21	-6.08	-5.16	-21.89
Change in Inventory	-11.32	0.65	30.78	27.36	-81.08	-21.7
Change in Accounts Payable	-25.15	-20.49	-9.41	-47.15	63.34	-
Change in Other Net Operating Assets	-1.92	0.44	-0.91	-0.17	-0.02	34.05
Operating Cash Flow	14.2	12.41	-4.11	-4.24	-1.1	5.59
Capital Expenditures	-1.34	-1.06	-0.95	-0.23	-0.36	-0.82
Sale (Purchase) of Real Estate	-	-	-	-	-0.44	-
Investing Cash Flow	-1.34	-1.06	-0.95	-0.01	-1.02	-0.82
Short-Term Debt Issued	-	-	2.18	3.42	19.26	0.95
Total Debt Issued	1.08	-	2.18	3.42	19.26	0.95
Short-Term Debt Repaid	-	-5.15	-	-	-	-
Total Debt Repaid	-5.15	-5.15	-	-	-	-
Net Debt Issued (Repaid)	-4.08	-5.15	2.18	3.42	19.26	0.95
Common Dividends Paid	-	-	-	-1.04	-10	-
Other Financing Activities	-2.58	-2.45	-3.21	-1.86	-	-0.43
Financing Cash Flow	-6.66	-7.6	-1.04	0.52	9.27	0.52
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	-
Net Cash Flow	6.21	3.75	-6.09	-3.72	7.15	5.29
Free Cash Flow	12.86	11.35	-5.06	-4.47	-1.46	4.77
Free Cash Flow Margin	1.15%	1.23%	-0.72%	-0.36%	-0.13%	0.90%
Free Cash Flow Per Share	12.37	10.92	-4.86	-4.30	-1.40	-
Cash Interest Paid	2.58	2.45	3.21	1.86	-	-
Levered Free Cash Flow	7.48	6.91	-3.45	-6.45	-4.65	-
Unlevered Free Cash Flow	9.1	8.45	-1.44	-5.29	-4.54	-
Change in Working Capital	9.7	4.18	4.25	-26.04	-22.92	-9.54

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.