ONICO 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	23.33	-6.85	-5.66	-0.49	-25.08
Depreciation & Amortization	2.02	1.8	1.49	0.9	1.41
Loss (Gain) on Sale of Assets	-0	-0.04	-	4.88	-
Loss (Gain) on Sale of Investments	-	-	8.98	-5.7	-
Change in Accounts Receivable	-11.38	-1.3	1.1	-12.1	-3.16
Change in Inventory	3.41	7.41	-22.39	0.82	19.46
Change in Other Net Operating Assets	-32.95	55.54	-10.93	-0.27	20.28
Other Operating Activities	-6.53	-41.57	18.63	6.75	2.31
Operating Cash Flow	-22.09	14.99	-8.78	-5.21	15.23
Operating Cash Flow Growth	-	-	-	-	1535.42%
Capital Expenditures	-0.47	-0.29	-0.64	-0.02	-0.01
Sale of Property, Plant & Equipment	0	0.01	-	3.38	0.08
Investment in Securities	-	-	-	2.01	-
Other Investing Activities	-6.92	-0.04	-	0.43	-
Investing Cash Flow	-3.9	-0.32	-0.64	5.8	0.08
Long-Term Debt Issued	-	-	-	-	0.45
Long-Term Debt Repaid	-11.74	-0.38	-2.43	-0.01	-0.16
Net Debt Issued (Repaid)	-11.74	-0.38	-2.43	-0.01	0.29
Other Financing Activities	-0.12	-0.27	-0.56	-0	-0.12
Financing Cash Flow	-11.86	-0.65	-2.99	-0.01	0.17
Net Cash Flow	-37.85	14.03	-12.41	0.57	15.47
Free Cash Flow	-22.56	14.7	-9.43	-5.24	15.22
Free Cash Flow Growth	-	-	-	-	1591.25%
Free Cash Flow Margin	-30.53%	11.36%	-4.04%	-2.36%	10.57%
Free Cash Flow Per Share	-15.20	9.91	-6.35	-3.53	10.26
Cash Interest Paid	0.12	-	0.56	0	0.12
Levered Free Cash Flow	-46.16	-99.47	-14.54	-10.84	17.92
Unlevered Free Cash Flow	-45.95	-86.73	7.93	0.51	24.8
Change in Working Capital	-40.91	61.65	-32.22	-11.55	36.58

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.