VARSAV Game Studios S.A. (WSE:VAR)

Poland · Delayed Price · Currency is PLN

0.4380

0.00 (0.00%)

At close: Jul 28, 2026

VARSAV Game Studios Cash Flow Statement

Financials in millions PLN. Fiscal year is January - December.

Millions PLN. Fiscal year is Jan - Dec.

Operating Activities

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	1.2	0.52	1.1	-5.38	-2.5	-1.86
Depreciation & Amortization	0.07	0.05	0	0	0.01	0.07
Other Adjustments	0.59	0.09	-0.53	-0.96	3.81	-0.09
Change in Receivables	-0.29	-0.64	-0.33	-0.05	-0	0.46
Changes in Inventories	-3.05	-2.63	-2.22	3.4	-2.11	-3.58
Changes in Accounts Payable	0.97	0.84	1.74	0.08	-1.3	0.79
Changes in Other Operating Activities	-0.5	-0	0.52	0.56	-0.28	0.76
Operating Cash Flow	-1.02	-1.77	-0.34	-2.34	-2.37	-3.46
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

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
Sale of Property, Plant & Equipment	-	0	0	0	0.05	0
Purchases of Investments	-0.72	-0.79	-0.08	0	0	-0.62
Proceeds from Sale of Investments	0	0.94	1.03	0.39	0.58	1.73
Investing Cash Flow	-0.72	0.14	0.95	0.39	0.62	1.12

Financing Activities

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
Long-Term Debt Issued	0.48	0.48	2.43	2.58	2.16	1.56
Long-Term Debt Repaid	-0.78	-0.8	-2.81	-2.72	-0.64	-0.02
Net Long-Term Debt Issued (Repaid)	-0.3	-0.32	-0.38	-0.14	1.52	1.53
Issuance of Common Stock	0.2	0.2	0	1.51	0	0
Net Common Stock Issued (Repurchased)	0.2	0.2	0	1.51	0	0
Other Financing Activities	2.01	2.02	-0.24	0.33	-0.1	-0.04
Financing Cash Flow	1.71	1.9	-0.63	1.7	1.42	1.49

Net Cash Flow

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 Cash Flow	0.17	0.28	-0.01	-0.26	-0.33	-0.85

Free Cash Flow

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
Free Cash Flow	-1.02	-1.77	-0.34	-2.34	-2.37	-3.46
Free Cash Flow Growth	-	-	-	-	-	-
FCF Margin	-20.45%	-41.19%	-8.65%	-65.11%	-54.76%	-69.11%
Free Cash Flow Per Share	-0.04	-0.07	-0.01	-0.12	-0.12	-0.17
Levered Free Cash Flow	-2.63	-1.49	0.75	-1.48	-4.66	-2.29
Unlevered Free Cash Flow	-1.19	-0.75	0.55	-1.03	-2.57	-2.73