Rank Progress 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
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
Net Income	5.43	40.55	20.09	25.63	3.49	54.47
Depreciation & Amortization	1.31	1.28	1.1	0.84	0.66	0.66
Loss (Gain) From Sale of Assets	-	-	-	0.01	-6.25	-13.2
Asset Writedown & Restructuring Costs	1.27	3.36	29.98	-25.24	6.62	-25.47
Loss (Gain) on Equity Investments	-15.74	2.71	-10.7	-15.61	-14.17	-10.98
Other Operating Activities	25.23	-17.02	-19.52	19.07	-7.99	14.58
Change in Accounts Receivable	20.03	27.12	-7.72	13.32	-10.96	-12.27
Change in Inventory	-0.42	35.06	-50.28	-15.3	1.94	-10.97
Change in Accounts Payable	-3.99	-19.82	-9.47	-2.51	-	-
Change in Other Net Operating Assets	-21.62	-7.76	6.85	0.54	31.82	14.41
Operating Cash Flow	11.28	65.48	-39.67	0.74	5.16	11.23
Operating Cash Flow Growth	-80.38%	-	-	-85.70%	-54.03%	-77.94%
Capital Expenditures	0.04	-0.72	-0.05	-0.07	-0.39	-0.94
Sale of Property, Plant & Equipment	0.32	-	-	-	-	0.5
Sale (Purchase) of Real Estate	-19.94	-33.75	-9.61	-1.72	50.25	10.14
Investment in Securities	29.96	24.58	-	13.87	-	-
Other Investing Activities	9.25	1.22	34.8	5.08	13.61	11.37
Investing Cash Flow	16.84	-8.26	22.85	-8.88	60.45	20.45
Long-Term Debt Issued	-	22.69	38	-	0	2.31
Long-Term Debt Repaid	-	-54.26	-17.23	-17.4	-30.92	-11.18
Net Debt Issued (Repaid)	-8.58	-31.56	20.77	-17.4	-30.92	-8.86
Other Financing Activities	-16.5	-20.67	-11.82	-7.75	-6.84	-8.74
Financing Cash Flow	-25.08	-52.23	8.94	-25.15	-37.76	-17.6
Net Cash Flow	3.04	4.99	-7.88	-33.29	27.86	14.07
Free Cash Flow	11.32	64.76	-39.72	0.67	4.77	10.29
Free Cash Flow Growth	-80.05%	-	-	-85.97%	-53.65%	-79.76%
Free Cash Flow Margin	16.31%	40.46%	-56.00%	1.09%	7.76%	8.62%
Free Cash Flow Per Share	0.30	1.74	-1.07	0.02	0.13	0.28
Cash Interest Paid	14.65	17.03	11.66	7.15	6.58	10.72
Cash Income Tax Paid	-	22.18	3.03	1.24	4.69	0.56
Levered Free Cash Flow	1.2	33.31	-39.17	-42	-1.48	18.56
Unlevered Free Cash Flow	9.64	43.17	-27.57	-35.76	5.18	24.84
Change in Working Capital	-6	34.6	-60.62	-3.96	22.8	-8.83

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