Tax-Net 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	0.08	-0.03	0.16	0.45	0.72	-0.6
Depreciation & Amortization	0.25	0.28	0.24	0.25	0.34	0.47
Other Adjustments	0	0.03	-0.02	-0.27	0.04	0.46
Change in Receivables	-0.18	-0.4	-0.11	-0.05	-0.32	0.2
Changes in Accounts Payable	0.22	0.21	0.13	0.09	0.13	-0.08
Changes in Accrued Expenses	-0.02	-0	-0.01	0	-0.08	0.01
Operating Cash Flow	0.35	0.09	0.38	0.48	0.84	0.47
Operating Cash Flow Growth	101.42%	-76.27%	-20.61%	-42.89%	78.21%	-19.06%
Purchases of Intangible Assets	0.01	0.03	0.02	0.01	0.04	0.16
Proceeds from Sale of Intangible Assets	-	0	0	0	0	0
Proceeds from Sale of Investments	-	0	0	1.05	0	0.12
Other Investing Activities	-	0	0	0	0.04	0.03
Investing Cash Flow	-0.01	-0.03	-0.02	1.04	-0.01	-0.01
Long-Term Debt Repaid	-	0	0	0	0.43	0.19
Net Long-Term Debt Issued (Repaid)	-	0	0	0	0.43	0.19
Common Dividends Paid	-	0	1.45	0.47	0	0
Other Financing Activities	0.05	0.05	0.01	0.01	0.03	0.09
Financing Cash Flow	-0.05	-0.05	-1.46	-0.48	-0.46	-0.28
Net Cash Flow	0.29	0.01	-1.1	1.04	0.37	0.18
Free Cash Flow	0.35	0.09	0.38	0.48	0.84	0.47
Free Cash Flow Growth	101.42%	-76.27%	-20.61%	-42.89%	78.21%	-19.06%
FCF Margin	2.24%	0.60%	2.79%	3.92%	7.65%	4.81%
Free Cash Flow Per Share	0.15	0.04	0.16	0.20	0.36	0.20
Levered Free Cash Flow	0.53	0.45	0.51	0.8	1.54	0
Unlevered Free Cash Flow	0.54	0.36	0.5	0.74	1.15	-0.16