S4E S.A. 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	8.71	7.05	8	6.02	4.1	-2.45
Depreciation & Amortization	0.97	0.98	1.08	1.13	1.34	1.42
Loss (Gain) From Sale of Assets	-0.01	-0.05	-0.11	-0.04	-0.08	-0.04
Other Operating Activities	-3.12	-4.32	-1.72	-0.55	0.09	-0.51
Change in Accounts Receivable	-17.8	-40.07	10.61	-56.74	-34.28	-17.85
Change in Inventory	-1.85	0.03	15.58	-13.98	0.2	-1.06
Change in Accounts Payable	29.04	49.72	-8.2	59.85	39.91	16.85
Change in Unearned Revenue	17.35	8.22	25.43	16.69	2.35	12.57
Change in Other Net Operating Assets	-13.65	-6.6	-19.3	-17.66	4.12	-5.96
Operating Cash Flow	19.64	14.96	31.37	-5.28	17.75	2.98
Operating Cash Flow Growth	-40.44%	-52.30%	-	-	496.50%	-64.94%
Capital Expenditures	-0.75	-0.12	-0.38	-0.45	-0.53	-0.35
Sale of Property, Plant & Equipment	0.01	0.05	0.11	0.04	0.08	0.04
Other Investing Activities	0.91	0.91	0.05	-	-	-
Investing Cash Flow	0.17	0.84	-0.23	-0.41	-0.45	-0.31
Short-Term Debt Repaid	-	-	-	-	-0.72	-0.58
Long-Term Debt Repaid	-	-0.57	-0.72	-0.96	-0.59	-1.42
Total Debt Repaid	-0.54	-0.57	-0.72	-0.96	-1.3	-2
Net Debt Issued (Repaid)	-0.54	-0.57	-0.72	-0.96	-1.3	-2
Other Financing Activities	0.19	-0.18	-0.3	-0.23	-0.06	-0.24
Financing Cash Flow	-0.35	-0.75	-1.01	-1.19	-1.36	-2.24
Foreign Exchange Rate Adjustments	-0.32	-0.32	-1.01	-	-	-
Net Cash Flow	19.15	14.74	29.12	-6.88	15.95	0.43
Free Cash Flow	18.89	14.85	30.99	-5.73	17.22	2.62
Free Cash Flow Growth	-43.23%	-52.09%	-	-	556.14%	-67.65%
Free Cash Flow Margin	3.88%	3.23%	6.83%	-1.56%	6.93%	1.78%
Free Cash Flow Per Share	10.88	8.55	17.84	-3.30	9.91	1.51
Cash Interest Paid	0.01	0.18	0.3	0.28	0.06	0.24
Cash Income Tax Paid	5.08	7.04	5.31	2.22	1.67	0.45
Levered Free Cash Flow	-	15.47	29.03	-6.09	16.72	-0.11
Unlevered Free Cash Flow	-	15.59	29.37	-5.8	16.83	0.04
Change in Working Capital	13.09	11.31	24.11	-11.84	12.3	4.56

Source: S&P Global Market Intelligence. Standard template. Financial Sources.