Stalprodukt S.A. (WSE:STP)
Poland · Delayed Price · Currency is PLN 234.00
-3.00 (-1.27%)
Jun 1, 2026, 10:31 AM CET
Stalprodukt 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 | -57.78 | -50.69 | 30.1 | 88.44 | 474.24 | 519.52 |
Depreciation & Amortization | 181.29 | 179.36 | 180.49 | 181.38 | 179.28 | 173.56 |
Other Amortization | - | - | 3.41 | - | - | 3.72 |
Loss (Gain) From Sale of Assets | 4.15 | 2.89 | 3.23 | -16.67 | 13.32 | -24.64 |
Loss (Gain) on Equity Investments | -0.96 | -0.96 | -0.82 | -0.34 | -0.15 | 0.16 |
Other Operating Activities | -38.43 | -37.46 | 39.93 | -65.19 | 68.15 | -110.8 |
Change in Accounts Receivable | 95.66 | 94.09 | -13.48 | 360.01 | -62.09 | -268.18 |
Change in Inventory | -93.94 | -29.17 | -113.25 | 408.35 | -254.85 | -180.51 |
Change in Other Net Operating Assets | 33.45 | -69.86 | 116.1 | -205.9 | -77.91 | 158.98 |
Operating Cash Flow | 123.47 | 88.19 | 245.72 | 750.08 | 339.99 | 271.81 |
Operating Cash Flow Growth | 34.44% | -64.11% | -67.24% | 120.62% | 25.08% | -22.45% |
Capital Expenditures | -311.3 | -281.92 | -142.03 | -135.3 | -120.2 | -134.28 |
Sale of Property, Plant & Equipment | 6.36 | 6.43 | 2.43 | 5.3 | 8.57 | 43.63 |
Investment in Securities | 1.05 | -12.24 | -19.75 | 7.92 | 65.82 | -34.73 |
Other Investing Activities | 1.86 | 1.01 | -0.27 | 1.34 | 14.43 | 0.63 |
Investing Cash Flow | -303.21 | -287.9 | -159.61 | -120.75 | -31.15 | -122.26 |
Long-Term Debt Issued | - | 4.19 | 7.2 | - | 0.16 | 3.2 |
Long-Term Debt Repaid | - | -4.77 | -8.31 | -21.49 | -60.97 | -43.68 |
Net Debt Issued (Repaid) | -6.46 | -0.59 | -1.11 | -21.49 | -60.81 | -40.49 |
Repurchase of Common Stock | - | -0.92 | -73.64 | - | -45.17 | - |
Common Dividends Paid | -31.92 | -31.89 | -1.97 | -85.5 | -76.85 | -36.09 |
Other Financing Activities | -8.78 | -8.77 | -8.52 | -16.06 | -12.54 | -17.11 |
Financing Cash Flow | -47.16 | -42.17 | -85.24 | -123.04 | -195.37 | -93.69 |
Net Cash Flow | -226.9 | -241.88 | 0.86 | 506.29 | 113.47 | 55.86 |
Free Cash Flow | -187.83 | -193.73 | 103.69 | 614.77 | 219.8 | 137.53 |
Free Cash Flow Growth | - | - | -83.13% | 179.70% | 59.82% | 11.19% |
Free Cash Flow Margin | -5.23% | -5.18% | 2.70% | 13.34% | 3.72% | 2.94% |
Free Cash Flow Per Share | -34.79 | -35.88 | 19.20 | 113.86 | 39.79 | 24.65 |
Cash Interest Paid | 7.5 | 7.5 | 7.83 | 9.32 | 10.19 | 10.21 |
Cash Income Tax Paid | 34.14 | 34.14 | 0.9 | 105.18 | 116.93 | 83.88 |
Levered Free Cash Flow | -176.86 | -190.57 | 49.16 | 588.95 | 51.82 | 9.65 |
Unlevered Free Cash Flow | -170.77 | -181.83 | 53.94 | 594.38 | 57.98 | 16.21 |
Change in Working Capital | 35.18 | -4.94 | -10.63 | 562.46 | -394.85 | -289.71 |