Gielda Praw Majatkowych Vindexus SA
WSE:VIN
Cash Flow Statement
Cash Flow Statement
Gielda Praw Majatkowych Vindexus SA
| 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 | 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
6
|
6
|
4
|
4
|
3
|
3
|
5
|
5
|
21
|
21
|
20
|
20
|
4
|
6
|
8
|
8
|
8
|
8
|
10
|
11
|
11
|
12
|
10
|
10
|
13
|
14
|
17
|
19
|
19
|
19
|
18
|
18
|
20
|
20
|
20
|
20
|
17
|
18
|
18
|
17
|
19
|
19
|
13
|
10
|
7
|
6
|
10
|
17
|
24
|
30
|
62
|
59
|
59
|
55
|
34
|
33
|
41
|
42
|
24
|
26
|
13
|
12
|
(1)
|
9
|
14
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
(15)
|
(14)
|
(13)
|
(12)
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
3
|
5
|
4
|
5
|
6
|
5
|
6
|
6
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
7
|
9
|
9
|
9
|
10
|
9
|
8
|
11
|
11
|
12
|
14
|
1
|
2
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
7
|
8
|
10
|
7
|
10
|
9
|
6
|
6
|
(1)
|
(1)
|
1
|
2
|
6
|
|
| Cash Interest Paid |
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
6
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
6
|
6
|
5
|
5
|
6
|
5
|
7
|
7
|
8
|
8
|
8
|
9
|
8
|
9
|
8
|
10
|
1
|
2
|
3
|
|
| Change in Working Capital |
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(7)
|
(5)
|
1
|
6
|
(5)
|
(10)
|
(11)
|
(11)
|
(3)
|
(10)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
(0)
|
(5)
|
(10)
|
(12)
|
(9)
|
(6)
|
(36)
|
(36)
|
(41)
|
(56)
|
(21)
|
(26)
|
(24)
|
(3)
|
(10)
|
(4)
|
(33)
|
(36)
|
(39)
|
(35)
|
3
|
10
|
22
|
17
|
11
|
(4)
|
(32)
|
(30)
|
(34)
|
(23)
|
(30)
|
(24)
|
(67)
|
(36)
|
4
|
4
|
43
|
15
|
(4)
|
(30)
|
(47)
|
|
| Cash from Operating Activities |
2
N/A
|
2
-11%
|
1
-27%
|
2
+16%
|
0
-97%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-114%
|
0
N/A
|
2
+427%
|
9
+283%
|
15
+64%
|
6
-61%
|
3
-49%
|
2
-17%
|
2
-23%
|
11
+486%
|
4
-65%
|
7
+80%
|
7
+3%
|
7
+5%
|
15
+106%
|
15
+0%
|
16
+6%
|
13
-19%
|
11
-15%
|
10
-8%
|
13
+21%
|
15
+17%
|
(15)
N/A
|
(14)
+7%
|
(17)
-23%
|
(31)
-76%
|
4
N/A
|
(1)
N/A
|
(1)
+20%
|
20
N/A
|
15
-28%
|
19
+32%
|
(7)
N/A
|
(11)
-48%
|
(18)
-70%
|
(16)
+10%
|
18
N/A
|
24
+30%
|
40
+69%
|
41
+3%
|
43
+5%
|
34
-22%
|
37
+9%
|
36
-1%
|
34
-8%
|
41
+22%
|
14
-67%
|
20
+45%
|
(17)
N/A
|
14
N/A
|
39
+183%
|
42
+6%
|
68
+63%
|
41
-40%
|
(3)
N/A
|
(19)
-553%
|
(29)
-48%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(32)
|
(31)
|
(28)
|
(29)
|
(0)
|
(2)
|
(1)
|
(7)
|
(9)
|
(10)
|
(15)
|
(8)
|
(4)
|
1
|
6
|
5
|
4
|
13
|
12
|
10
|
10
|
(2)
|
(4)
|
(3)
|
(6)
|
(15)
|
(8)
|
(12)
|
(9)
|
4
|
(2)
|
(0)
|
(1)
|
(4)
|
(2)
|
1
|
2
|
3
|
3
|
4
|
4
|
2
|
2
|
(3)
|
(3)
|
(8)
|
(9)
|
6
|
5
|
9
|
9
|
(5)
|
(4)
|
(3)
|
(7)
|
(3)
|
(3)
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-12%
|
(3)
-8%
|
(3)
+5%
|
(3)
-12%
|
(3)
+12%
|
(3)
+9%
|
(2)
+16%
|
(2)
+5%
|
(32)
-1 424%
|
(31)
+3%
|
(29)
+7%
|
(29)
-1%
|
(0)
+100%
|
(2)
-1 600%
|
(1)
+38%
|
(7)
-407%
|
(9)
-29%
|
(10)
-11%
|
(15)
-48%
|
(8)
+45%
|
(4)
+55%
|
1
N/A
|
6
+450%
|
5
-9%
|
4
-19%
|
13
+196%
|
12
-8%
|
10
-13%
|
10
+0%
|
(2)
N/A
|
(4)
-131%
|
(3)
+7%
|
(6)
-64%
|
(15)
-167%
|
(9)
+44%
|
(13)
-49%
|
(11)
+16%
|
0
N/A
|
(9)
N/A
|
(6)
+32%
|
(7)
-12%
|
(8)
-28%
|
(4)
+54%
|
(1)
+78%
|
1
N/A
|
2
+117%
|
2
-7%
|
4
+66%
|
3
-19%
|
2
-49%
|
2
+12%
|
(3)
N/A
|
(3)
-20%
|
(8)
-142%
|
(10)
-26%
|
3
N/A
|
2
-45%
|
6
+245%
|
6
+4%
|
(6)
N/A
|
(4)
+27%
|
(4)
+13%
|
(8)
-118%
|
(3)
+60%
|
(3)
+1%
|
(0)
+99%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
(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
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(14)
|
(14)
|
5
|
7
|
4
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
3
|
3
|
2
|
4
|
3
|
32
|
31
|
27
|
26
|
(4)
|
(3)
|
1
|
9
|
12
|
15
|
9
|
13
|
8
|
5
|
6
|
(6)
|
(6)
|
(18)
|
(17)
|
(18)
|
(16)
|
(3)
|
21
|
23
|
21
|
61
|
35
|
36
|
0
|
(7)
|
0
|
(9)
|
0
|
20
|
9
|
15
|
16
|
(10)
|
(7)
|
(13)
|
(14)
|
(4)
|
7
|
3
|
0
|
(4)
|
(20)
|
(25)
|
(25)
|
(23)
|
(16)
|
(18)
|
(1)
|
25
|
43
|
(17)
|
(25)
|
(63)
|
|
| 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
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
(4)
|
(2)
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
(5)
|
(1)
|
|
| Other |
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(8)
|
(10)
|
(1)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
1
+176%
|
1
+22%
|
3
+190%
|
3
+0%
|
2
-52%
|
3
+92%
|
2
-44%
|
36
+2 003%
|
34
-5%
|
28
-16%
|
27
-3%
|
(9)
N/A
|
(8)
+11%
|
(3)
+61%
|
4
N/A
|
7
+81%
|
9
+26%
|
3
-71%
|
7
+142%
|
2
-65%
|
(1)
N/A
|
0
N/A
|
(12)
N/A
|
(11)
+8%
|
(24)
-109%
|
(23)
+3%
|
(24)
-4%
|
(21)
+10%
|
(7)
+67%
|
16
N/A
|
17
+6%
|
15
-12%
|
53
+245%
|
28
-47%
|
30
+6%
|
30
+2%
|
(11)
N/A
|
(17)
-51%
|
(17)
+1%
|
(16)
+5%
|
3
N/A
|
0
-84%
|
6
+1 224%
|
7
+19%
|
(20)
N/A
|
(15)
+25%
|
(20)
-33%
|
(21)
-4%
|
(10)
+52%
|
1
N/A
|
(3)
N/A
|
(3)
+12%
|
(12)
-298%
|
(30)
-147%
|
(36)
-19%
|
(37)
-2%
|
(35)
+5%
|
(28)
+19%
|
(35)
-25%
|
(26)
+26%
|
(0)
+100%
|
14
N/A
|
(13)
N/A
|
(26)
-105%
|
(63)
-144%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(1)
N/A
|
(1)
-32%
|
(0)
+84%
|
0
N/A
|
(0)
N/A
|
(0)
+59%
|
(0)
-15%
|
(0)
+73%
|
3
N/A
|
0
-91%
|
0
N/A
|
1
+335%
|
(0)
N/A
|
4
N/A
|
1
-72%
|
(0)
N/A
|
1
N/A
|
1
+47%
|
(1)
N/A
|
2
N/A
|
5
+152%
|
7
+25%
|
14
+99%
|
8
-39%
|
8
+1%
|
5
-35%
|
2
-59%
|
(2)
N/A
|
(1)
+74%
|
4
N/A
|
27
+589%
|
(1)
N/A
|
(4)
-245%
|
20
N/A
|
(11)
N/A
|
21
N/A
|
18
-12%
|
(12)
N/A
|
(5)
+57%
|
(8)
-56%
|
(3)
+58%
|
(13)
-275%
|
(14)
-10%
|
(13)
+4%
|
(9)
+37%
|
1
N/A
|
11
+1 521%
|
24
+118%
|
24
-1%
|
35
+48%
|
37
+6%
|
31
-17%
|
30
-1%
|
14
-55%
|
1
-92%
|
(19)
N/A
|
(15)
+21%
|
(45)
-197%
|
(8)
+83%
|
(1)
+87%
|
12
N/A
|
64
+438%
|
47
-27%
|
(19)
N/A
|
(48)
-159%
|
(91)
-90%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
2
-7%
|
1
-30%
|
1
-18%
|
(1)
N/A
|
(1)
-143%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-99%
|
0
N/A
|
2
+662%
|
9
+298%
|
14
+62%
|
5
-62%
|
3
-51%
|
2
-17%
|
2
-16%
|
11
+492%
|
4
-65%
|
7
+80%
|
7
+3%
|
7
+4%
|
15
+107%
|
15
+0%
|
16
+6%
|
13
-19%
|
11
-15%
|
10
-8%
|
12
+21%
|
15
+17%
|
(15)
N/A
|
(14)
+7%
|
(18)
-22%
|
(31)
-75%
|
3
N/A
|
(3)
N/A
|
(5)
-62%
|
14
N/A
|
9
-38%
|
14
+54%
|
(11)
N/A
|
(12)
-8%
|
(20)
-59%
|
(17)
+12%
|
17
N/A
|
23
+31%
|
39
+74%
|
41
+4%
|
43
+6%
|
34
-22%
|
37
+8%
|
36
-1%
|
34
-7%
|
40
+20%
|
11
-73%
|
17
+54%
|
(20)
N/A
|
11
N/A
|
39
+239%
|
41
+7%
|
68
+63%
|
40
-40%
|
(3)
N/A
|
(19)
-530%
|
(28)
-48%
|
|