Wirtualna Polska Holding S.A. (WSE:WPL)
Poland
· Delayed Price · Currency is PLN 61.50
+0.50 (0.82%)
At close: Dec 5, 2025
Wirtualna Polska Holding 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 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 141.56 | 155.88 | 155.75 | 170.53 | 182.7 | 78.52 | Upgrade
|
| Depreciation & Amortization | 152.18 | 92.13 | 91.31 | 94.02 | 76.03 | 78.16 | Upgrade
|
| Other Amortization | 75.01 | 75.01 | 61.39 | 12.16 | 11.08 | 6.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.64 | 0.6 | 0.23 | 0.64 | 0.33 | 2.96 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 5.65 | - | 0.64 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -9.8 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -3.38 | -1.59 | 3.23 | 2.53 | - | 2.92 | Upgrade
|
| Stock-Based Compensation | 2.35 | 10.51 | 0.71 | 2.48 | 2.24 | 2.36 | Upgrade
|
| Other Operating Activities | 76.45 | 51.3 | 44.26 | 5.46 | 3.4 | 27.61 | Upgrade
|
| Change in Accounts Receivable | 233.89 | -45.49 | -26.75 | -38.93 | -33.35 | 6.78 | Upgrade
|
| Change in Inventory | -6.08 | -6.25 | -1.08 | -10.66 | -9.51 | -5.03 | Upgrade
|
| Change in Accounts Payable | -313.87 | 46.11 | 53.61 | 21.13 | 20.68 | 8.51 | Upgrade
|
| Change in Other Net Operating Assets | 0.35 | -0.42 | 1.33 | 0.76 | 0.9 | 1.11 | Upgrade
|
| Operating Cash Flow | 357.82 | 377.77 | 383.98 | 265.77 | 244.69 | 211.02 | Upgrade
|
| Operating Cash Flow Growth | -5.05% | -1.62% | 44.48% | 8.61% | 15.95% | 11.66% | Upgrade
|
| Capital Expenditures | -29.81 | -18.33 | -17.25 | -97.07 | -77.98 | -61.21 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.03 | 4.07 | 1.65 | 0.48 | 0.31 | 0.76 | Upgrade
|
| Cash Acquisitions | -925.91 | -62.37 | -11.69 | -445.73 | -5.94 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -141.86 | -127.32 | -106.45 | - | - | - | Upgrade
|
| Investment in Securities | -10.94 | - | -19.4 | -28.46 | -21.4 | - | Upgrade
|
| Other Investing Activities | -0.63 | 0.18 | 0.19 | -0.24 | -9.55 | -5.63 | Upgrade
|
| Investing Cash Flow | -1,112 | -198.44 | -151.22 | -576.44 | -114.29 | -65.82 | Upgrade
|
| Long-Term Debt Issued | - | 28.4 | 72.25 | 454.41 | 22.17 | 13.33 | Upgrade
|
| Long-Term Debt Repaid | - | -75.98 | -37.26 | -34.38 | -140.63 | -14.11 | Upgrade
|
| Net Debt Issued (Repaid) | 1,054 | -47.58 | 34.99 | 420.03 | -118.45 | -0.79 | Upgrade
|
| Issuance of Common Stock | 3.12 | 9.22 | 0.45 | 0.89 | 2.61 | 2.27 | Upgrade
|
| Common Dividends Paid | -65.51 | -59.23 | -73.24 | -35.12 | -45.3 | - | Upgrade
|
| Other Financing Activities | -98.35 | -63.56 | -136.51 | -26.83 | -23.14 | -33.11 | Upgrade
|
| Financing Cash Flow | 893.22 | -161.15 | -174.32 | 358.97 | -184.29 | -31.63 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.12 | 0.54 | -4.42 | 1.77 | 0.99 | 0.76 | Upgrade
|
| Net Cash Flow | 139.23 | 18.72 | 54.03 | 50.07 | -52.89 | 114.33 | Upgrade
|
| Free Cash Flow | 328.01 | 359.44 | 366.74 | 168.7 | 166.71 | 149.81 | Upgrade
|
| Free Cash Flow Growth | -25.62% | -1.99% | 117.39% | 1.19% | 11.28% | 14.79% | Upgrade
|
| Free Cash Flow Margin | 16.12% | 22.92% | 25.52% | 15.65% | 19.11% | 23.69% | Upgrade
|
| Free Cash Flow Per Share | 11.00 | 12.15 | 12.44 | 5.73 | 5.66 | 5.09 | Upgrade
|
| Cash Interest Paid | 84.54 | 56.83 | 60.1 | 24.74 | 6.98 | 10.14 | Upgrade
|
| Cash Income Tax Paid | 79.03 | 63.47 | 64.98 | 54.39 | 28.55 | 6.09 | Upgrade
|
| Levered Free Cash Flow | 247.84 | 225.62 | 190.48 | 204.14 | 100.51 | 99.6 | Upgrade
|
| Unlevered Free Cash Flow | 304.41 | 264.04 | 230.09 | 222.28 | 107.26 | 108.59 | Upgrade
|
| Change in Working Capital | -85.71 | -6.06 | 27.11 | -27.7 | -21.28 | 11.37 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.