Trans Polonia SA
WSE:TRN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Trans Polonia SA
WSE:TRN
|
PL |
Cash Flow Statement
Cash Flow Statement
Trans Polonia SA
| 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 | Dec-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 |
1
|
2
|
3
|
4
|
5
|
6
|
5
|
4
|
3
|
2
|
1
|
4
|
4
|
4
|
6
|
4
|
3
|
4
|
3
|
2
|
1
|
(3)
|
(1)
|
3
|
10
|
15
|
16
|
16
|
13
|
10
|
8
|
9
|
9
|
10
|
13
|
14
|
15
|
15
|
16
|
15
|
17
|
50
|
43
|
39
|
34
|
3
|
6
|
7
|
8
|
10
|
11
|
8
|
9
|
5
|
3
|
6
|
4
|
6
|
4
|
(1)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
4
|
5
|
6
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
15
|
19
|
22
|
26
|
27
|
28
|
28
|
27
|
25
|
21
|
17
|
14
|
12
|
14
|
15
|
15
|
16
|
16
|
16
|
17
|
18
|
18
|
19
|
19
|
19
|
19
|
18
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
(4)
|
1
|
(2)
|
(2)
|
(1)
|
6
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
(17)
|
(30)
|
(31)
|
(31)
|
(13)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(6)
|
(6)
|
(4)
|
(6)
|
(2)
|
(3)
|
(2)
|
(1)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
7
|
6
|
5
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
5
|
6
|
5
|
3
|
5
|
4
|
5
|
5
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
|
| Change in Working Capital |
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
1
|
(3)
|
(3)
|
(5)
|
(10)
|
(8)
|
(9)
|
(11)
|
1
|
2
|
(5)
|
(11)
|
(10)
|
(11)
|
(5)
|
(2)
|
(1)
|
3
|
0
|
(8)
|
(4)
|
(9)
|
(6)
|
(4)
|
(4)
|
(6)
|
(1)
|
(7)
|
(7)
|
3
|
(5)
|
(0)
|
(4)
|
(9)
|
(4)
|
3
|
4
|
3
|
2
|
|
| Cash from Operating Activities |
1
N/A
|
1
+37%
|
3
+195%
|
5
+57%
|
6
+31%
|
8
+31%
|
5
-36%
|
4
-30%
|
3
-27%
|
1
-62%
|
1
-7%
|
2
+166%
|
6
+136%
|
4
-28%
|
6
+45%
|
7
+18%
|
9
+18%
|
9
+3%
|
9
+7%
|
9
-4%
|
7
-28%
|
4
-42%
|
2
-40%
|
7
+181%
|
12
+91%
|
10
-21%
|
13
+29%
|
11
-9%
|
13
+11%
|
19
+50%
|
18
-3%
|
14
-23%
|
15
+9%
|
16
+4%
|
23
+41%
|
34
+50%
|
42
+25%
|
44
+4%
|
49
+12%
|
46
-8%
|
20
-57%
|
41
+108%
|
24
-41%
|
19
-23%
|
31
+66%
|
10
-68%
|
13
+34%
|
21
+54%
|
16
-20%
|
18
+11%
|
26
+43%
|
17
-35%
|
20
+15%
|
12
-36%
|
9
-30%
|
14
+63%
|
24
+68%
|
26
+9%
|
23
-11%
|
19
-20%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(6)
|
(1)
|
(1)
|
0
|
4
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(4)
|
(7)
|
(5)
|
(4)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(9)
|
(9)
|
(10)
|
(11)
|
(8)
|
(6)
|
(6)
|
(5)
|
(6)
|
(9)
|
(6)
|
(7)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Other Items |
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
3
|
3
|
3
|
3
|
1
|
1
|
3
|
4
|
(66)
|
(69)
|
(67)
|
(56)
|
15
|
17
|
(28)
|
(40)
|
(41)
|
(19)
|
48
|
48
|
48
|
29
|
9
|
16
|
17
|
17
|
25
|
22
|
67
|
59
|
45
|
41
|
(11)
|
(10)
|
(14)
|
(7)
|
(4)
|
(0)
|
7
|
3
|
8
|
12
|
17
|
12
|
11
|
8
|
(58)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-238%
|
(6)
-231%
|
(2)
+70%
|
(1)
+60%
|
0
N/A
|
3
+635%
|
(2)
N/A
|
(3)
-39%
|
(3)
-1%
|
(1)
+55%
|
0
N/A
|
0
-11%
|
3
+942%
|
0
-97%
|
0
+129%
|
0
-19%
|
(2)
N/A
|
0
N/A
|
2
+373%
|
3
+47%
|
(67)
N/A
|
(71)
-5%
|
(71)
0%
|
(62)
+13%
|
9
N/A
|
13
+43%
|
(35)
N/A
|
(44)
-27%
|
(45)
-1%
|
(24)
+46%
|
44
N/A
|
43
-3%
|
43
0%
|
24
-44%
|
3
-86%
|
10
+186%
|
11
+9%
|
8
-22%
|
17
+98%
|
12
-30%
|
57
+386%
|
51
-11%
|
40
-21%
|
35
-11%
|
(15)
N/A
|
(16)
-5%
|
(23)
-44%
|
(13)
+43%
|
(10)
+21%
|
(6)
+44%
|
3
N/A
|
1
-81%
|
6
+872%
|
11
+76%
|
15
+43%
|
9
-40%
|
8
-17%
|
6
-28%
|
(60)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
21
|
24
|
24
|
23
|
2
|
0
|
46
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
1
|
(4)
|
(3)
|
(6)
|
(8)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(6)
|
(5)
|
(4)
|
(5)
|
(9)
|
(6)
|
(10)
|
(11)
|
(8)
|
58
|
52
|
50
|
47
|
(22)
|
(17)
|
(16)
|
(16)
|
(18)
|
(14)
|
(11)
|
(13)
|
(15)
|
(24)
|
(35)
|
(36)
|
(38)
|
(37)
|
(41)
|
(41)
|
(40)
|
(34)
|
(21)
|
(17)
|
(15)
|
(14)
|
(14)
|
(16)
|
(17)
|
(18)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(20)
|
(20)
|
65
|
|
| Cash Paid for Dividends |
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
|
(5)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(7)
|
(5)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(6)
|
(5)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
2
N/A
|
2
+0%
|
4
+48%
|
(1)
N/A
|
(4)
-294%
|
(7)
-84%
|
(8)
-21%
|
(0)
+97%
|
(0)
-4%
|
1
N/A
|
1
+37%
|
(4)
N/A
|
(6)
-78%
|
(6)
+13%
|
(5)
+14%
|
(6)
-28%
|
(9)
-54%
|
(7)
+29%
|
(11)
-66%
|
(11)
-2%
|
(9)
+20%
|
78
N/A
|
73
-6%
|
70
-4%
|
66
-6%
|
(24)
N/A
|
(21)
+11%
|
26
N/A
|
25
-2%
|
24
-7%
|
25
+7%
|
(21)
N/A
|
(24)
-11%
|
(25)
-7%
|
(32)
-29%
|
(43)
-32%
|
(43)
-1%
|
(45)
-5%
|
(45)
+0%
|
(46)
-1%
|
(47)
-3%
|
(46)
+3%
|
(53)
-16%
|
(45)
+16%
|
(39)
+14%
|
(36)
+6%
|
(21)
+43%
|
(18)
+14%
|
(20)
-12%
|
(21)
-3%
|
(23)
-10%
|
(33)
-45%
|
(34)
-4%
|
(35)
-2%
|
(36)
-2%
|
(29)
+20%
|
(28)
+3%
|
(26)
+7%
|
(26)
+1%
|
62
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
3
N/A
|
(1)
N/A
|
0
N/A
|
2
+327%
|
2
-12%
|
2
-5%
|
0
-98%
|
1
+4 200%
|
(0)
N/A
|
(1)
-107%
|
1
N/A
|
(1)
N/A
|
(0)
+62%
|
1
N/A
|
1
+18%
|
1
-9%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+86%
|
0
N/A
|
14
+3 179%
|
4
-68%
|
6
+26%
|
17
+195%
|
(5)
N/A
|
4
N/A
|
2
-50%
|
(6)
N/A
|
(2)
+67%
|
20
N/A
|
37
+89%
|
35
-7%
|
34
-3%
|
14
-58%
|
(5)
N/A
|
9
N/A
|
10
+4%
|
13
+32%
|
16
+31%
|
(16)
N/A
|
52
N/A
|
22
-58%
|
14
-37%
|
28
+104%
|
(42)
N/A
|
(23)
+44%
|
(20)
+13%
|
(17)
+18%
|
(13)
+24%
|
(3)
+79%
|
(13)
-379%
|
(15)
-13%
|
(17)
-16%
|
(17)
+2%
|
0
N/A
|
5
+1 159%
|
8
+50%
|
3
-60%
|
21
+573%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
(1)
N/A
|
(3)
-210%
|
3
N/A
|
5
+53%
|
8
+59%
|
9
+11%
|
3
-65%
|
2
-40%
|
0
-80%
|
0
-33%
|
2
+665%
|
6
+180%
|
4
-29%
|
3
-14%
|
4
+27%
|
6
+31%
|
6
+3%
|
9
+52%
|
8
-6%
|
6
-30%
|
3
-54%
|
(0)
N/A
|
3
N/A
|
7
+157%
|
4
-43%
|
8
+119%
|
5
-42%
|
8
+66%
|
15
+88%
|
13
-12%
|
11
-18%
|
11
-1%
|
11
+3%
|
18
+64%
|
28
+60%
|
36
+27%
|
38
+4%
|
41
+8%
|
37
-10%
|
10
-74%
|
30
+212%
|
16
-47%
|
13
-18%
|
25
+94%
|
5
-79%
|
7
+34%
|
11
+58%
|
10
-12%
|
12
+17%
|
21
+75%
|
13
-35%
|
17
+30%
|
11
-39%
|
7
-31%
|
13
+78%
|
21
+63%
|
23
+11%
|
20
-12%
|
17
-17%
|
|