Caspar Asset Management 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	2020 - 2016
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	2020 - 2016
Net Income	2.3	1.78	2.49	4.24	8.47	Upgrade
Depreciation & Amortization, Total	2.05	1.96	1.94	1.88	1.18	Upgrade
Stock-Based Compensation	0.24	0.05	-	-	-	Upgrade
Change in Accounts Receivable	-1.2	-1.02	0.05	0.36	29.44	Upgrade
Change in Other Net Operating Assets	0.04	0.64	-0.02	0.08	-6.52	Upgrade
Other Operating Activities	0.62	-0.08	0.43	0.06	-4.56	Upgrade
Operating Cash Flow	4.79	4.03	5.44	7.27	28.03	Upgrade
Capital Expenditures	-0.26	-0.11	-0.2	-0.49	-0.54	Upgrade
Cash Acquisitions	-	0.04	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-1.21	-1.14	-0.93	-1.54	-0.91	Upgrade
Investment in Securities	7.29	0.9	1.58	3.42	-4.99	Upgrade
Other Investing Activities	0.17	0.15	0.18	0.16	0.04	Upgrade
Investing Cash Flow	6.46	-0.16	0.78	1.6	-6.29	Upgrade
Long-Term Debt Repaid	-1.8	-1.91	-1.36	-1.23	-1.09	Upgrade
Net Debt Issued (Repaid)	-1.8	-1.91	-1.36	-1.23	-1.09	Upgrade
Common Dividends Paid	-0.99	-2.07	-5.52	-6.71	-17.34	Upgrade
Other Financing Activities	-0.52	0.01	-0.54	-0.4	-0.05	Upgrade
Financing Cash Flow	-3.3	-3.97	-7.42	-8.33	-18.48	Upgrade
Net Cash Flow	7.95	-0.1	-1.2	0.54	3.27	Upgrade
Free Cash Flow	4.53	3.92	5.25	6.78	27.49	Upgrade
Free Cash Flow Growth	15.54%	-25.30%	-22.61%	-75.34%	166.19%	Upgrade
Free Cash Flow Margin	9.30%	10.02%	16.93%	19.87%	73.32%	Upgrade
Free Cash Flow Per Share	0.46	0.40	0.53	0.69	2.79	Upgrade
Cash Interest Paid	0.52	0.4	0.54	0.4	0.05	Upgrade
Cash Income Tax Paid	0.84	0.89	1.06	1.46	6.65	Upgrade

Source: S&P Capital IQ. Capital Markets template. Financial Sources.