VR Factory Games Cash Flow Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-27.94	-16.58	-1.27	-2.1
Depreciation & Amortization	1.14	2.15	2.24	2.15
Other Amortization	0.34	0.34	-	-
Other Operating Activities	11.49	-	0	0
Change in Accounts Receivable	0.29	-0.25	0.17	-0.21
Change in Other Net Operating Assets	16.16	15.48	0.08	0.05
Operating Cash Flow	1.48	1.14	1.22	-0.11
Operating Cash Flow Growth	71.43%	-6.79%	-	-
Capital Expenditures	-1.27	-1.38	-1.45	-
Investing Cash Flow	-1.27	-1.38	-1.45	-
Long-Term Debt Repaid	-	-	-	-0.03
Net Debt Issued (Repaid)	-	-	-	-0.03
Other Financing Activities	0.01	0.01	-0	-0
Financing Cash Flow	0.01	0.01	-0	-0.03
Net Cash Flow	0.21	-0.24	-0.22	-0.14
Free Cash Flow	0.2	-0.25	-0.22	-0.11
Free Cash Flow Margin	6.41%	-7.25%	-7.31%	-5.97%
Free Cash Flow Per Share	0.01	-0.01	-0.01	-
Cash Interest Paid	-	-	0	0
Levered Free Cash Flow	0.61	0.14	0.26	-
Unlevered Free Cash Flow	0.61	0.14	0.26	-
Change in Working Capital	16.46	15.23	0.25	-0.16

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