Trans Polonia 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	-1.7	2.55	6.21	6.53	27.39
Depreciation & Amortization	24.48	18.71	17.12	15.23	14.1
Other Amortization	-	0.06	0.06	0.07	0.06
Loss (Gain) From Sale of Assets	-3.76	-4.92	-5.46	-2.55	-34.13
Loss (Gain) on Equity Investments	0.27	-0.3	0.13	0.16	-
Other Operating Activities	1.08	3.61	0.81	2.53	-29.97
Change in Accounts Receivable	4.13	7.44	6.6	-9.4	2.34
Change in Inventory	-2.21	1.48	-1.63	-0.78	-1.43
Change in Other Net Operating Assets	-6.4	-4.78	-4.27	4.69	-0.42
Operating Cash Flow	15.9	23.84	19.57	16.48	12.45
Operating Cash Flow Growth	-33.33%	21.82%	18.76%	32.36%	-67.57%
Capital Expenditures	-3.72	-2.94	-2.27	-6.42	-5.71
Sale of Property, Plant & Equipment	14.74	7.14	6.98	2.92	3.11
Cash Acquisitions	-70.42	-3.66	0.55	0.24	-1.45
Divestitures	-	-	-	-	58.1
Investment in Securities	-21.53	-	-	-1	-
Other Investing Activities	-0.08	8.67	-4.64	-8.83	-18.82
Investing Cash Flow	-81.01	9.21	0.63	-13.08	35.23
Long-Term Debt Issued	110.52	0.27	0.38	3	-
Long-Term Debt Repaid	-	-22.04	-21.71	-19.24	-17.34
Net Debt Issued (Repaid)	110.52	-21.78	-21.33	-16.24	-17.34
Repurchase of Common Stock	-	-	-	-	-14.97
Common Dividends Paid	-	-2.07	-9.39	-2.44	-5.07
Other Financing Activities	-40.09	-3.97	-3.63	-1.39	-1.19
Financing Cash Flow	70.44	-27.82	-34.35	-20.07	-38.57
Foreign Exchange Rate Adjustments	-0.14	-0.12	-0.43	0.03	0.01
Miscellaneous Cash Flow Adjustments	0	0	-	0	18.75
Net Cash Flow	5.18	5.11	-14.59	-16.64	27.88
Free Cash Flow	12.17	20.9	17.3	10.06	6.74
Free Cash Flow Growth	-41.77%	20.82%	71.95%	49.24%	-76.28%
Free Cash Flow Margin	4.30%	9.45%	8.42%	5.14%	5.61%
Free Cash Flow Per Share	-	1.11	0.92	0.54	0.36
Cash Interest Paid	-	3.97	3.63	1.39	1.19
Cash Income Tax Paid	-	0.9	1.06	1.11	4.73
Levered Free Cash Flow	-15.39	26.29	12.26	2.78	82.27
Unlevered Free Cash Flow	-11.74	28.8	14.43	3.75	83.46
Change in Working Capital	-4.48	4.14	0.71	-5.48	0.49

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