WSE:RPC Cash Flow Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-	8.07	-1.05	14.01	46.42	31.32
Depreciation & Amortization	17.19	17.29	16.76	13.98	11.84	11.6
Other Adjustments	8.6	4.85	12.64	-15.01	13.24	18.06
Change in Receivables	-17.25	9.15	-20.11	26.83	-13.76	-28.54
Changes in Inventories	-16.62	-27.79	52.57	1.2	-94.28	-37.06
Changes in Accounts Payable	0.13	-5.88	-9.32	-20.92	2.97	42.69
Operating Cash Flow	10.63	5.68	51.5	20.1	-33.56	43.89
Operating Cash Flow Growth	-87.31%	-88.96%	156.21%	-	-	-20.17%
Capital Expenditures	-7.69	8.16	15.9	23.56	25.31	15.33
Sale of Property, Plant & Equipment	0.02	0.21	0.5	0.28	0.13	0.11
Purchases of Intangible Assets	-0.09	-0.22	-4.66	-0.17	-0.14	-0.71
Other Investing Activities	-	0	0	-0.18	0.03	-1.41
Investing Cash Flow	-10.09	-8.16	-20.06	-23.62	-25.29	-17.34
Long-Term Debt Issued	45.38	45.74	3.83	100.03	58.27	-0.9
Long-Term Debt Repaid	19.12	6.37	81.65	4.56	3.47	12.01
Net Long-Term Debt Issued (Repaid)	64.49	52.11	85.48	104.59	61.73	11.11
Common Dividends Paid	-6.13	-6.13	-5.57	-7.89	-10.9	-7.21
Other Financing Activities	-5.34	-5.25	-8.51	-8.99	-4.49	-1.07
Financing Cash Flow	15.08	27.99	-91.91	78.58	39.41	-21.19
Net Cash Flow	15.61	25.52	-60.47	75.06	-19.44	-0.46
Free Cash Flow	2.93	13.84	67.39	43.65	-8.25	59.22
Free Cash Flow Growth	-96.11%	-79.46%	54.38%	-	-	-14.51%
FCF Margin	0.71%	3.51%	15.68%	9.78%	-1.63%	16.36%
Free Cash Flow Per Share	0.53	2.48	12.09	8.57	-1.70	12.71
Levered Free Cash Flow	76.08	51.96	160.34	138.11	52.26	75.1
Unlevered Free Cash Flow	13.01	4.94	73.06	48.64	-8.72	61.13