TOYA S.A. 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	87.2	68.42	68.32	70.22	77.4
Depreciation & Amortization	19.22	18.59	15.54	14.36	13.55
Other Amortization	0.91	0.84	0.82	0.78	0.79
Loss (Gain) From Sale of Assets	-0.73	-1.33	-0.03	-0.56	0.12
Other Operating Activities	3	1.27	5.36	3.74	4.56
Change in Accounts Receivable	-6.46	-47.02	6.29	-5.3	-26.12
Change in Inventory	27.04	-208.89	42.74	28.39	-144.69
Change in Accounts Payable	-66.97	125.72	0.25	-58.15	72.54
Change in Other Net Operating Assets	4.59	2.32	1.06	2.03	0.3
Operating Cash Flow	67.8	-40.08	140.35	55.51	-1.55
Operating Cash Flow Growth	-	-	152.84%	-	-
Capital Expenditures	-6.84	-17.66	-11.09	-21.74	-29.01
Sale of Property, Plant & Equipment	1.85	2.4	0.03	0.74	0.06
Other Investing Activities	0.92	1.09	0.54	0.28	0.1
Investing Cash Flow	-4.08	-14.17	-10.52	-20.72	-28.84
Long-Term Debt Issued	30.92	65.32	-	16.55	65.35
Total Debt Issued	30.92	65.32	-	16.55	65.35
Long-Term Debt Repaid	-57.42	-40.03	-90.34	-41.06	-9.11
Total Debt Repaid	-57.42	-40.03	-90.34	-41.06	-9.11
Net Debt Issued (Repaid)	-26.51	25.29	-90.34	-24.51	56.25
Repurchase of Common Stock	-8.09	-	-	-	-
Common Dividends Paid	-	-	-	-	-21.76
Other Financing Activities	-1.88	-2.58	-4.74	-9.24	-1.57
Financing Cash Flow	-36.47	22.72	-95.08	-33.74	32.91
Foreign Exchange Rate Adjustments	-2.97	0.74	-3.65	-1.06	2.38
Net Cash Flow	24.28	-30.8	31.09	-0.02	4.89
Free Cash Flow	60.96	-57.74	129.26	33.77	-30.55
Free Cash Flow Growth	-	-	282.74%	-	-
Free Cash Flow Margin	6.72%	-7.03%	17.65%	4.43%	-4.45%
Free Cash Flow Per Share	0.81	-0.77	1.72	0.45	-0.41
Cash Interest Paid	1.88	2.58	4.74	9.24	1.57
Cash Income Tax Paid	19.78	17.47	14.52	25.7	18.28
Levered Free Cash Flow	45.53	-75.34	117.59	11.62	-55.8
Unlevered Free Cash Flow	46.93	-73.73	120.27	17.6	-54.76
Change in Working Capital	-41.8	-127.87	50.34	-33.03	-97.96

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