Bank Ochrony Srodowiska SA
WSE:BOS
Cash Flow Statement
Cash Flow Statement
Bank Ochrony Srodowiska SA
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
23
|
0
|
27
|
28
|
48
|
63
|
52
|
66
|
57
|
53
|
68
|
74
|
76
|
87
|
92
|
89
|
60
|
62
|
55
|
54
|
2
|
(14)
|
(39)
|
(48)
|
34
|
41
|
68
|
76
|
73
|
75
|
73
|
79
|
77
|
75
|
69
|
49
|
38
|
44
|
61
|
52
|
(5)
|
21
|
(16)
|
(76)
|
(13)
|
(13)
|
5
|
(79)
|
(34)
|
(3)
|
4
|
72
|
65
|
53
|
69
|
89
|
92
|
108
|
96
|
110
|
117
|
106
|
92
|
(286)
|
(313)
|
(327)
|
(309)
|
79
|
107
|
173
|
182
|
194
|
246
|
182
|
180
|
157
|
147
|
147
|
117
|
149
|
90
|
167
|
178
|
|
| Depreciation & Amortization |
18
|
0
|
19
|
19
|
20
|
25
|
20
|
21
|
21
|
22
|
23
|
24
|
24
|
25
|
25
|
24
|
25
|
25
|
25
|
25
|
26
|
26
|
26
|
26
|
25
|
25
|
25
|
26
|
27
|
28
|
29
|
30
|
31
|
32
|
33
|
33
|
36
|
39
|
42
|
45
|
1
|
2
|
2
|
4
|
(2)
|
9
|
(6)
|
45
|
45
|
44
|
43
|
42
|
41
|
40
|
40
|
40
|
44
|
39
|
52
|
56
|
56
|
64
|
54
|
53
|
52
|
52
|
54
|
56
|
57
|
59
|
60
|
63
|
65
|
68
|
71
|
74
|
75
|
76
|
78
|
79
|
81
|
81
|
80
|
|
| Other Non-Cash Items |
9
|
0
|
18
|
(9)
|
(5)
|
1
|
(8)
|
(3)
|
(7)
|
(13)
|
2
|
(3)
|
5
|
9
|
(6)
|
8
|
10
|
21
|
4
|
2
|
39
|
(73)
|
(25)
|
(15)
|
(59)
|
43
|
74
|
(16)
|
56
|
(21)
|
(12)
|
101
|
90
|
134
|
121
|
68
|
49
|
134
|
126
|
135
|
(9)
|
24
|
19
|
(78)
|
(44)
|
91
|
51
|
124
|
41
|
(112)
|
(98)
|
(112)
|
9
|
80
|
114
|
123
|
57
|
(2)
|
15
|
(44)
|
4
|
(29)
|
(40)
|
(8)
|
(111)
|
(91)
|
(96)
|
(116)
|
(106)
|
(159)
|
(183)
|
(148)
|
(173)
|
(131)
|
(98)
|
(135)
|
(171)
|
(140)
|
(154)
|
(145)
|
(117)
|
(134)
|
(132)
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
7
|
2
|
3
|
3
|
(2)
|
6
|
19
|
20
|
19
|
19
|
8
|
15
|
20
|
25
|
23
|
17
|
12
|
8
|
16
|
19
|
22
|
26
|
18
|
17
|
15
|
(4)
|
1
|
(3)
|
(1)
|
12
|
19
|
13
|
12
|
14
|
0
|
13
|
12
|
3
|
(8)
|
4
|
11
|
(6)
|
(6)
|
(8)
|
4
|
10
|
13
|
22
|
35
|
30
|
42
|
31
|
27
|
32
|
26
|
37
|
41
|
48
|
51
|
51
|
55
|
42
|
39
|
32
|
32
|
42
|
51
|
81
|
89
|
104
|
98
|
104
|
85
|
76
|
69
|
49
|
49
|
51
|
52
|
62
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
144
|
154
|
250
|
149
|
(3)
|
(6)
|
0
|
106
|
0
|
205
|
108
|
130
|
139
|
59
|
56
|
53
|
52
|
54
|
54
|
46
|
48
|
26
|
28
|
19
|
14
|
16
|
15
|
14
|
12
|
15
|
10
|
12
|
12
|
13
|
17
|
17
|
28
|
31
|
36
|
39
|
42
|
37
|
43
|
42
|
30
|
37
|
18
|
|
| Change in Working Capital |
(59)
|
62
|
168
|
66
|
67
|
(40)
|
(155)
|
177
|
(269)
|
(423)
|
524
|
(26)
|
427
|
1 116
|
215
|
(2)
|
(456)
|
(1 074)
|
(736)
|
(620)
|
(47)
|
113
|
111
|
694
|
(310)
|
(102)
|
(1 253)
|
(397)
|
(257)
|
(234)
|
(1 248)
|
(1 825)
|
(1 176)
|
(1 585)
|
654
|
260
|
815
|
1 387
|
960
|
716
|
(16)
|
(1 624)
|
(804)
|
331
|
1 588
|
1 646
|
2 272
|
1 566
|
(291)
|
(244)
|
(182)
|
171
|
708
|
1 549
|
195
|
(66)
|
(145)
|
(984)
|
399
|
(100)
|
506
|
(41)
|
857
|
1 208
|
664
|
1 592
|
300
|
1 179
|
721
|
3 627
|
2 503
|
1 890
|
2 673
|
(1 311)
|
(481)
|
(1 041)
|
(2 763)
|
(2 162)
|
(1 227)
|
(256)
|
1 029
|
1 834
|
1 398
|
|
| Cash from Operating Activities |
(9)
N/A
|
89
N/A
|
232
+161%
|
104
-55%
|
129
+24%
|
49
-62%
|
(90)
N/A
|
260
N/A
|
(197)
N/A
|
(360)
-82%
|
618
N/A
|
69
-89%
|
532
+670%
|
1 236
+132%
|
326
-74%
|
119
-64%
|
(362)
N/A
|
(966)
-167%
|
(653)
+32%
|
(539)
+17%
|
20
N/A
|
52
+154%
|
74
+43%
|
658
+789%
|
(309)
N/A
|
8
N/A
|
(1 086)
N/A
|
(311)
+71%
|
(101)
+68%
|
(152)
-51%
|
(1 159)
-663%
|
(1 615)
-39%
|
(978)
+39%
|
(1 344)
-37%
|
877
N/A
|
410
-53%
|
937
+129%
|
1 603
+71%
|
1 189
-26%
|
948
-20%
|
(29)
N/A
|
(1 578)
-5 321%
|
(800)
+49%
|
182
N/A
|
1 530
+743%
|
1 733
+13%
|
2 322
+34%
|
1 656
-29%
|
(240)
N/A
|
(316)
-32%
|
(233)
+26%
|
172
N/A
|
823
+379%
|
1 722
+109%
|
417
-76%
|
185
-56%
|
47
-74%
|
(838)
N/A
|
561
N/A
|
22
-96%
|
682
+2 986%
|
100
-85%
|
962
+858%
|
967
+0%
|
293
-70%
|
1 227
+319%
|
(52)
N/A
|
1 198
N/A
|
779
-35%
|
3 699
+375%
|
2 562
-31%
|
1 999
-22%
|
2 811
+41%
|
(1 192)
N/A
|
(327)
+73%
|
(945)
-189%
|
(2 711)
-187%
|
(2 079)
+23%
|
(1 186)
+43%
|
(173)
+85%
|
1 084
N/A
|
1 948
+80%
|
1 525
-22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
0
|
(37)
|
(41)
|
(57)
|
(60)
|
(59)
|
(53)
|
(44)
|
(51)
|
(51)
|
(50)
|
(42)
|
(36)
|
(35)
|
(47)
|
(54)
|
(52)
|
(48)
|
(38)
|
(29)
|
(29)
|
(30)
|
(33)
|
(36)
|
(39)
|
(44)
|
(67)
|
(72)
|
(79)
|
(78)
|
(59)
|
(59)
|
(51)
|
(51)
|
(75)
|
(75)
|
(78)
|
(79)
|
(53)
|
3
|
(26)
|
5
|
44
|
(4)
|
(9)
|
(3)
|
(49)
|
(47)
|
(47)
|
(46)
|
(106)
|
(107)
|
(112)
|
(116)
|
(32)
|
(34)
|
(28)
|
(23)
|
(39)
|
(38)
|
(44)
|
(47)
|
(38)
|
(39)
|
(35)
|
(38)
|
(43)
|
(45)
|
(61)
|
(63)
|
(74)
|
(78)
|
(65)
|
(65)
|
(57)
|
(51)
|
(51)
|
(56)
|
(53)
|
(50)
|
(45)
|
(43)
|
|
| Other Items |
17
|
24
|
18
|
20
|
10
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
8
|
5
|
8
|
5
|
1
|
3
|
0
|
0
|
101
|
260
|
266
|
282
|
287
|
128
|
123
|
126
|
20
|
(210)
|
(283)
|
(239)
|
(342)
|
(92)
|
(20)
|
(207)
|
(100)
|
(115)
|
(221)
|
(1)
|
124
|
(153)
|
89
|
154
|
171
|
(278)
|
(221)
|
(217)
|
(235)
|
(259)
|
(101)
|
(63)
|
(107)
|
99
|
(203)
|
(221)
|
(175)
|
(154)
|
54
|
55
|
55
|
55
|
(103)
|
(181)
|
(179)
|
(183)
|
3
|
76
|
(123)
|
(94)
|
(208)
|
(448)
|
(236)
|
(415)
|
(272)
|
492
|
544
|
757
|
701
|
302
|
249
|
387
|
|
| Cash from Investing Activities |
(22)
N/A
|
(12)
+46%
|
(20)
-65%
|
(20)
-4%
|
(47)
-130%
|
(57)
-22%
|
(56)
+1%
|
(51)
+9%
|
(41)
+20%
|
(48)
-17%
|
(48)
N/A
|
(46)
+5%
|
(37)
+18%
|
(28)
+25%
|
(29)
-3%
|
(38)
-32%
|
(49)
-27%
|
(51)
-4%
|
(45)
+11%
|
(38)
+17%
|
(29)
+24%
|
72
N/A
|
230
+222%
|
233
+1%
|
246
+6%
|
248
+1%
|
84
-66%
|
57
-33%
|
54
-4%
|
(59)
N/A
|
(288)
-388%
|
(342)
-19%
|
(298)
+13%
|
(394)
-32%
|
(143)
+64%
|
(94)
+34%
|
(282)
-198%
|
(177)
+37%
|
(193)
-9%
|
(274)
-42%
|
2
N/A
|
98
+5 063%
|
(148)
N/A
|
133
N/A
|
150
+12%
|
162
+9%
|
(280)
N/A
|
(270)
+4%
|
(264)
+2%
|
(282)
-7%
|
(305)
-8%
|
(207)
+32%
|
(170)
+18%
|
(219)
-29%
|
(16)
+93%
|
(235)
-1 333%
|
(255)
-9%
|
(203)
+21%
|
(177)
+13%
|
15
N/A
|
17
+11%
|
11
-35%
|
8
-29%
|
(141)
N/A
|
(220)
-56%
|
(214)
+3%
|
(221)
-3%
|
(40)
+82%
|
31
N/A
|
(184)
N/A
|
(157)
+15%
|
(282)
-80%
|
(526)
-87%
|
(301)
+43%
|
(480)
-59%
|
(329)
+31%
|
441
N/A
|
493
+12%
|
701
+42%
|
648
-8%
|
252
-61%
|
205
-19%
|
344
+68%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
170
|
170
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(266)
|
0
|
219
|
218
|
77
|
(428)
|
(979)
|
(1 165)
|
210
|
456
|
10
|
(18)
|
115
|
(988)
|
(298)
|
(1 083)
|
(1 013)
|
90
|
(301)
|
(100)
|
(100)
|
(700)
|
(701)
|
(1 000)
|
0
|
0
|
(345)
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
0
|
0
|
0
|
700
|
0
|
1 797
|
1 797
|
1 477
|
1 496
|
503
|
814
|
932
|
978
|
1 052
|
1 132
|
(85)
|
(91)
|
(20)
|
(299)
|
(227)
|
(227)
|
(511)
|
0
|
0
|
0
|
34
|
100
|
0
|
0
|
367
|
301
|
0
|
0
|
(13)
|
0
|
(5)
|
(10)
|
(2)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(19)
|
(18)
|
(17)
|
83
|
82
|
81
|
80
|
(288)
|
(154)
|
(155)
|
(155)
|
461
|
|
| Cash Paid for Dividends |
(3)
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(8)
|
0
|
(27)
|
(27)
|
(52)
|
0
|
(127)
|
(137)
|
(144)
|
(154)
|
(152)
|
(149)
|
3
|
7
|
(6)
|
1
|
2
|
(85)
|
(7)
|
(135)
|
(133)
|
(64)
|
(57)
|
(54)
|
(53)
|
(54)
|
(55)
|
(47)
|
(50)
|
(27)
|
(29)
|
(37)
|
(31)
|
(34)
|
(33)
|
(14)
|
(12)
|
(15)
|
(10)
|
(12)
|
(12)
|
(13)
|
(17)
|
(17)
|
(28)
|
(31)
|
(36)
|
(39)
|
(42)
|
(37)
|
(43)
|
(42)
|
(30)
|
(37)
|
(18)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(4)
N/A
|
(4)
-3%
|
(2)
+57%
|
(2)
N/A
|
(2)
-6%
|
(2)
+6%
|
(2)
-44%
|
(2)
+4%
|
(2)
+5%
|
(2)
N/A
|
(0)
+95%
|
(0)
N/A
|
(0)
N/A
|
170
N/A
|
169
-1%
|
168
0%
|
168
N/A
|
(2)
N/A
|
(4)
-89%
|
(4)
+3%
|
(4)
N/A
|
(4)
N/A
|
0
N/A
|
120
N/A
|
120
N/A
|
116
-4%
|
116
N/A
|
692
+497%
|
0
N/A
|
1 770
N/A
|
1 770
N/A
|
1 159
-35%
|
1 444
+25%
|
594
-59%
|
895
+51%
|
866
-3%
|
397
-54%
|
(79)
N/A
|
(182)
-131%
|
128
N/A
|
372
+191%
|
(15)
N/A
|
(315)
-1 989%
|
(110)
+65%
|
(1 300)
-1 085%
|
(816)
+37%
|
(1 218)
-49%
|
(1 146)
+6%
|
26
N/A
|
(323)
N/A
|
(54)
+83%
|
(53)
+1%
|
(654)
-1 130%
|
(389)
+41%
|
(747)
-92%
|
(649)
+13%
|
(27)
+96%
|
(387)
-1 353%
|
(83)
+79%
|
(82)
+1%
|
(90)
-9%
|
(35)
+61%
|
(34)
+4%
|
(32)
+6%
|
(34)
-7%
|
(30)
+13%
|
(32)
-8%
|
(32)
-1%
|
(33)
-2%
|
(38)
-15%
|
(69)
-81%
|
(79)
-14%
|
(80)
-2%
|
15
N/A
|
43
+196%
|
39
-9%
|
43
+10%
|
(331)
N/A
|
(197)
+41%
|
(185)
+6%
|
(193)
-5%
|
443
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(32)
N/A
|
74
N/A
|
209
+184%
|
82
-61%
|
81
-1%
|
(10)
N/A
|
(148)
-1 429%
|
207
N/A
|
(241)
N/A
|
(410)
-70%
|
568
N/A
|
23
-96%
|
495
+2 023%
|
1 208
+144%
|
467
-61%
|
249
-47%
|
(243)
N/A
|
(849)
-250%
|
(700)
+18%
|
(580)
+17%
|
(12)
+98%
|
120
N/A
|
301
+151%
|
891
+196%
|
57
-94%
|
375
+556%
|
(886)
N/A
|
(139)
+84%
|
645
N/A
|
481
-25%
|
323
-33%
|
(187)
N/A
|
(117)
+37%
|
(294)
-150%
|
1 328
N/A
|
1 210
-9%
|
1 521
+26%
|
1 822
+20%
|
917
-50%
|
493
-46%
|
101
-80%
|
(1 107)
N/A
|
(963)
+13%
|
(1)
+100%
|
1 569
N/A
|
595
-62%
|
1 225
+106%
|
168
-86%
|
(1 651)
N/A
|
(572)
+65%
|
(861)
-51%
|
(89)
+90%
|
600
N/A
|
849
+41%
|
12
-99%
|
(797)
N/A
|
(857)
-8%
|
(1 068)
-25%
|
(2)
+100%
|
(46)
-2 067%
|
617
N/A
|
22
-97%
|
935
+4 249%
|
792
-15%
|
41
-95%
|
978
+2 280%
|
(303)
N/A
|
1 126
N/A
|
778
-31%
|
3 482
+348%
|
2 367
-32%
|
1 649
-30%
|
2 206
+34%
|
(1 574)
N/A
|
(792)
+50%
|
(1 231)
-55%
|
(2 230)
-81%
|
(1 543)
+31%
|
(816)
+47%
|
278
N/A
|
1 151
+313%
|
1 960
+70%
|
2 312
+18%
|
|