Sfinks Polska SA
WSE:SFS
Cash Flow Statement
Cash Flow Statement
Sfinks Polska SA
| 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 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-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 |
9
|
10
|
10
|
12
|
13
|
10
|
9
|
1
|
5
|
7
|
0
|
(72)
|
(83)
|
(95)
|
(99)
|
(61)
|
(61)
|
(60)
|
(59)
|
(37)
|
(30)
|
(29)
|
(23)
|
(17)
|
(18)
|
(17)
|
(16)
|
(10)
|
(8)
|
(4)
|
(2)
|
(1)
|
1
|
2
|
3
|
16
|
18
|
20
|
20
|
28
|
16
|
17
|
17
|
17
|
7
|
5
|
6
|
(10)
|
(10)
|
(12)
|
(14)
|
(5)
|
(6)
|
(7)
|
(18)
|
(19)
|
(33)
|
(44)
|
(36)
|
(55)
|
(47)
|
(42)
|
(40)
|
(19)
|
(17)
|
17
|
15
|
19
|
24
|
1
|
1
|
(1)
|
1
|
(2)
|
0
|
(4)
|
(7)
|
(8)
|
(7)
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
11
|
11
|
12
|
12
|
13
|
14
|
15
|
15
|
17
|
17
|
17
|
18
|
17
|
15
|
15
|
11
|
12
|
11
|
12
|
12
|
11
|
8
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
9
|
17
|
9
|
9
|
10
|
12
|
12
|
12
|
12
|
11
|
10
|
10
|
10
|
9
|
15
|
21
|
29
|
32
|
32
|
30
|
25
|
24
|
21
|
19
|
17
|
16
|
15
|
14
|
14
|
11
|
15
|
13
|
12
|
12
|
10
|
10
|
9
|
9
|
8
|
7
|
6
|
|
| Other Non-Cash Items |
3
|
4
|
7
|
7
|
6
|
7
|
7
|
11
|
4
|
0
|
3
|
38
|
38
|
40
|
36
|
29
|
30
|
23
|
24
|
10
|
8
|
14
|
14
|
7
|
12
|
11
|
11
|
14
|
10
|
10
|
9
|
3
|
5
|
5
|
4
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(11)
|
(10)
|
(9)
|
(10)
|
(1)
|
(1)
|
(2)
|
15
|
15
|
16
|
17
|
8
|
11
|
12
|
21
|
23
|
34
|
39
|
31
|
40
|
27
|
22
|
21
|
8
|
9
|
(17)
|
(16)
|
(17)
|
(19)
|
7
|
8
|
8
|
7
|
8
|
5
|
8
|
9
|
9
|
10
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
2
|
2
|
1
|
4
|
3
|
3
|
3
|
(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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Interest Paid |
3
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
7
|
8
|
8
|
7
|
7
|
5
|
3
|
5
|
9
|
11
|
11
|
7
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
9
|
11
|
14
|
16
|
15
|
13
|
12
|
10
|
9
|
9
|
7
|
7
|
6
|
6
|
7
|
7
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
6
|
0
|
0
|
0
|
|
| Change in Working Capital |
7
|
7
|
5
|
4
|
(5)
|
(15)
|
(5)
|
(8)
|
6
|
5
|
(1)
|
39
|
32
|
28
|
28
|
3
|
(7)
|
13
|
19
|
10
|
15
|
8
|
(1)
|
(4)
|
(5)
|
(3)
|
0
|
(2)
|
(2)
|
(6)
|
(9)
|
(3)
|
(5)
|
(5)
|
(2)
|
(7)
|
(10)
|
(8)
|
(3)
|
(10)
|
4
|
4
|
4
|
5
|
2
|
1
|
(1)
|
(1)
|
2
|
5
|
4
|
8
|
2
|
7
|
8
|
9
|
13
|
10
|
6
|
7
|
10
|
9
|
7
|
3
|
(1)
|
(0)
|
3
|
2
|
1
|
(3)
|
(2)
|
(2)
|
(3)
|
0
|
1
|
4
|
6
|
5
|
2
|
|
| Cash from Operating Activities |
30
N/A
|
31
+3%
|
33
+5%
|
33
+1%
|
25
-23%
|
15
-43%
|
24
+63%
|
17
-28%
|
29
+69%
|
28
-4%
|
18
-36%
|
20
+15%
|
5
-76%
|
(9)
N/A
|
(16)
-75%
|
(12)
+30%
|
(22)
-92%
|
(9)
+59%
|
(4)
+54%
|
(5)
-10%
|
4
N/A
|
4
+24%
|
1
-69%
|
(4)
N/A
|
(0)
+91%
|
2
N/A
|
6
+205%
|
13
+122%
|
9
-29%
|
9
+2%
|
7
-19%
|
7
+1%
|
11
+49%
|
10
-7%
|
13
+31%
|
12
-10%
|
11
-13%
|
13
+20%
|
17
+31%
|
27
+59%
|
18
-31%
|
20
+8%
|
21
+8%
|
24
+12%
|
20
-17%
|
17
-14%
|
14
-18%
|
15
+5%
|
17
+18%
|
19
+7%
|
17
-7%
|
20
+16%
|
22
+10%
|
33
+49%
|
40
+21%
|
46
+15%
|
47
+3%
|
34
-27%
|
26
-23%
|
16
-40%
|
12
-24%
|
8
-37%
|
4
-46%
|
7
+72%
|
7
-1%
|
14
+96%
|
16
+17%
|
15
-7%
|
20
+31%
|
18
-7%
|
20
+9%
|
17
-13%
|
15
-14%
|
16
+11%
|
15
-7%
|
16
+4%
|
15
-3%
|
13
-12%
|
11
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(46)
|
(48)
|
(52)
|
(51)
|
(29)
|
(12)
|
(37)
|
(43)
|
(43)
|
(56)
|
(24)
|
(11)
|
(3)
|
0
|
(3)
|
(4)
|
(9)
|
(11)
|
(8)
|
(11)
|
(9)
|
(11)
|
(13)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(12)
|
(11)
|
(12)
|
(10)
|
(8)
|
(9)
|
(10)
|
(24)
|
(18)
|
(20)
|
(24)
|
(29)
|
(27)
|
(26)
|
(20)
|
(13)
|
(10)
|
(10)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
|
| Other Items |
3
|
3
|
4
|
1
|
0
|
(1)
|
(20)
|
0
|
(0)
|
1
|
22
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
1
|
(3)
|
0
|
1
|
2
|
3
|
0
|
(1)
|
(2)
|
1
|
1
|
1
|
(2)
|
(1)
|
(0)
|
1
|
3
|
8
|
8
|
9
|
6
|
2
|
2
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
3
|
(1)
|
2
|
3
|
5
|
10
|
11
|
13
|
13
|
12
|
11
|
11
|
|
| Cash from Investing Activities |
(22)
N/A
|
(43)
-94%
|
(45)
-5%
|
(50)
-12%
|
(51)
-1%
|
(29)
+42%
|
(33)
-11%
|
(36)
-12%
|
(43)
-19%
|
(41)
+4%
|
(33)
+19%
|
(27)
+21%
|
(13)
+52%
|
(5)
+58%
|
(3)
+38%
|
(3)
+14%
|
(3)
-11%
|
(8)
-145%
|
(10)
-27%
|
(7)
+34%
|
(10)
-53%
|
(9)
+15%
|
(15)
-71%
|
(18)
-20%
|
(14)
+22%
|
(14)
-1%
|
(7)
+52%
|
(5)
+31%
|
(9)
-100%
|
(6)
+39%
|
(6)
-9%
|
(8)
-22%
|
(9)
-24%
|
(11)
-16%
|
(13)
-22%
|
(12)
+10%
|
(7)
+39%
|
(8)
-10%
|
(9)
-18%
|
(26)
-182%
|
(19)
+29%
|
(20)
-5%
|
(23)
-19%
|
(25)
-8%
|
(19)
+24%
|
(18)
+4%
|
(12)
+37%
|
(7)
+40%
|
(8)
-17%
|
(8)
-3%
|
(8)
+1%
|
(7)
+11%
|
(7)
+5%
|
(6)
+16%
|
(5)
+15%
|
(4)
+14%
|
(3)
+22%
|
(2)
+52%
|
(1)
+68%
|
(1)
-40%
|
(1)
+28%
|
(1)
-53%
|
(1)
-6%
|
(0)
+42%
|
(1)
-88%
|
(1)
-41%
|
(2)
-38%
|
2
N/A
|
(2)
N/A
|
1
N/A
|
3
+286%
|
5
+80%
|
9
+80%
|
8
-12%
|
9
+14%
|
8
-9%
|
7
-12%
|
8
+8%
|
8
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
6
|
13
|
13
|
13
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
26
|
26
|
0
|
15
|
31
|
31
|
0
|
16
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
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 Issuance of Debt |
6
|
24
|
27
|
26
|
28
|
14
|
1
|
15
|
13
|
16
|
26
|
18
|
16
|
35
|
35
|
26
|
26
|
(6)
|
(6)
|
(4)
|
2
|
7
|
1
|
1
|
(4)
|
(4)
|
0
|
(1)
|
3
|
1
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
41
|
(2)
|
0
|
2
|
(48)
|
(2)
|
(5)
|
(7)
|
(8)
|
(9)
|
(7)
|
(6)
|
(6)
|
(8)
|
(13)
|
(19)
|
(24)
|
(25)
|
(22)
|
(18)
|
(13)
|
(10)
|
6
|
7
|
5
|
5
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(18)
|
(20)
|
(21)
|
(22)
|
|
| Cash Paid for Dividends |
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(2)
|
(2)
|
0
|
1
|
(3)
|
(3)
|
(4)
|
(5)
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
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 |
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(6)
|
(2)
|
(5)
|
(9)
|
(11)
|
(11)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
1
|
3
|
3
|
3
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(15)
|
(19)
|
(22)
|
(23)
|
(13)
|
(10)
|
(8)
|
(5)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(6)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
19
N/A
|
21
+11%
|
20
-5%
|
21
+7%
|
12
-43%
|
6
-47%
|
20
+212%
|
17
-15%
|
14
-17%
|
15
+3%
|
6
-60%
|
4
-26%
|
23
+438%
|
21
-11%
|
16
-24%
|
41
+160%
|
10
-76%
|
13
+34%
|
11
-12%
|
(7)
N/A
|
15
N/A
|
22
+44%
|
23
+4%
|
17
-27%
|
(0)
N/A
|
(8)
-2 833%
|
(9)
-11%
|
(1)
+90%
|
(3)
-221%
|
(1)
+78%
|
3
N/A
|
(4)
N/A
|
(3)
+19%
|
(3)
+12%
|
(3)
-14%
|
(5)
-59%
|
(6)
-30%
|
(7)
-24%
|
53
N/A
|
9
-84%
|
9
+6%
|
10
+7%
|
(47)
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-86%
|
(11)
-221%
|
(14)
-24%
|
(11)
+16%
|
(11)
+3%
|
(12)
-4%
|
(17)
-47%
|
(28)
-66%
|
(38)
-35%
|
(46)
-20%
|
(48)
-5%
|
(35)
+27%
|
(29)
+18%
|
(21)
+26%
|
(14)
+32%
|
(2)
+83%
|
(1)
+75%
|
(2)
-257%
|
(2)
+19%
|
(17)
-897%
|
(18)
-4%
|
(19)
-5%
|
(21)
-9%
|
(22)
-5%
|
(23)
-6%
|
(24)
-5%
|
(24)
-1%
|
(25)
-1%
|
(25)
-1%
|
(24)
+1%
|
(23)
+5%
|
(22)
+5%
|
(20)
+8%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
8
N/A
|
7
-12%
|
9
+22%
|
3
-71%
|
(4)
N/A
|
(3)
+38%
|
(2)
+10%
|
1
N/A
|
3
+251%
|
0
-89%
|
(1)
N/A
|
(1)
+60%
|
(4)
-604%
|
8
N/A
|
1
-91%
|
1
+58%
|
15
+1 150%
|
(7)
N/A
|
(1)
+83%
|
0
N/A
|
(14)
N/A
|
11
N/A
|
9
-22%
|
1
-86%
|
3
+112%
|
(12)
N/A
|
(9)
+27%
|
(1)
+91%
|
(1)
-53%
|
1
N/A
|
1
+2%
|
2
+325%
|
(2)
N/A
|
(3)
-90%
|
(2)
+33%
|
(3)
-17%
|
(1)
+54%
|
(1)
N/A
|
(0)
+92%
|
53
N/A
|
8
-84%
|
9
+12%
|
8
-17%
|
(49)
N/A
|
2
N/A
|
(3)
N/A
|
(1)
+67%
|
(3)
-209%
|
(5)
-37%
|
(1)
+72%
|
(2)
-60%
|
1
N/A
|
(2)
N/A
|
(1)
+35%
|
(3)
-166%
|
(4)
-36%
|
(4)
-3%
|
(2)
+43%
|
(3)
-17%
|
(6)
-103%
|
(3)
+52%
|
4
N/A
|
3
-39%
|
4
+66%
|
4
-3%
|
(5)
N/A
|
(4)
+24%
|
(2)
+41%
|
(3)
-30%
|
(3)
+3%
|
(1)
+80%
|
(2)
-260%
|
(1)
+67%
|
(0)
+40%
|
(1)
-54%
|
(1)
+13%
|
(1)
-31%
|
(1)
-10%
|
(1)
-38%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
(15)
N/A
|
(15)
-4%
|
(19)
-20%
|
(26)
-39%
|
(14)
+46%
|
12
N/A
|
(20)
N/A
|
(14)
+28%
|
(15)
-6%
|
(38)
-157%
|
(4)
+89%
|
(6)
-43%
|
(13)
-114%
|
(16)
-30%
|
(15)
+9%
|
(26)
-74%
|
(18)
+32%
|
(15)
+12%
|
(12)
+20%
|
(7)
+40%
|
(5)
+32%
|
(10)
-91%
|
(17)
-74%
|
(10)
+40%
|
(7)
+25%
|
0
N/A
|
7
+66 600%
|
3
-58%
|
3
+24%
|
(0)
N/A
|
(2)
-16 990%
|
(1)
+34%
|
(1)
+36%
|
2
N/A
|
2
+26%
|
3
+27%
|
4
+61%
|
7
+65%
|
2
-65%
|
0
-93%
|
0
-41%
|
(3)
N/A
|
(5)
-61%
|
(8)
-49%
|
(9)
-24%
|
(6)
+31%
|
2
N/A
|
7
+353%
|
9
+21%
|
9
+4%
|
13
+42%
|
15
+21%
|
27
+78%
|
35
+28%
|
41
+19%
|
43
+5%
|
32
-25%
|
25
-21%
|
15
-42%
|
11
-24%
|
6
-42%
|
3
-52%
|
7
+113%
|
6
-2%
|
13
+101%
|
15
+17%
|
14
-9%
|
18
+32%
|
17
-7%
|
19
+11%
|
16
-13%
|
14
-17%
|
13
-5%
|
11
-11%
|
11
-7%
|
11
-1%
|
10
-2%
|
8
-19%
|
|