Nexity Global 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 2021	FY 2020	FY 2019
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-0.25	-0.84	-6.11	-1.53	0.02
Depreciation & Amortization	0	0	0.63	0.08	0
Other Amortization	-	-	0.03	0.03	-
Loss (Gain) From Sale of Assets	-	-	0.96	-0.86	-0.21
Other Operating Activities	0.02	0.05	-0.02	-0.09	-0.37
Change in Accounts Receivable	0.08	0.35	-0.81	-0.18	0.04
Change in Inventory	-	-	-0.73	-0.42	-
Change in Other Net Operating Assets	-0.07	0.05	0.61	0.06	-0.16
Operating Cash Flow	-0.22	-0.39	-5.44	-2.92	-0.67
Capital Expenditures	-	-	-0.12	-0.2	-
Other Investing Activities	-	-	-	0.93	-0
Investing Cash Flow	-	-	2.89	-3.75	-0
Short-Term Debt Issued	-	-	2.65	0.56	0.31
Long-Term Debt Issued	0.22	0.39	-	-	-
Total Debt Issued	0.22	0.39	2.65	0.56	0.31
Short-Term Debt Repaid	-	-	-	-0.86	-
Long-Term Debt Repaid	-	-	-0.5	-0.07	-
Total Debt Repaid	-	-	-0.5	-0.93	-
Net Debt Issued (Repaid)	0.22	0.39	2.14	-0.37	0.31
Issuance of Common Stock	-	-	-	7.7	-
Other Financing Activities	-	-	-	-0.13	-
Financing Cash Flow	0.22	0.39	2.14	7.2	0.31
Net Cash Flow	0	-0	-0.4	0.54	-0.36
Free Cash Flow	-0.22	-0.39	-5.55	-3.11	-0.67
Free Cash Flow Margin	-10450.55%	-13705.17%	-972.06%	-1800.35%	-49.34%
Free Cash Flow Per Share	-0.02	-0.04	-0.56	-0.41	-0.29
Cash Interest Paid	-	-	-	0.13	-
Levered Free Cash Flow	-0.22	-	-0.64	-4.91	-0.77
Unlevered Free Cash Flow	-0.16	-	-0.58	-4.9	-0.75
Change in Working Capital	0.01	0.4	-0.94	-0.54	-0.12