Zaklady Azotowe Pulawy S.A. (WSE:ZAP)
Poland
· Delayed Price · Currency is PLN 47.60
-1.10 (-2.26%)
Sep 29, 2025, 12:10 PM CET
Zaklady Azotowe Pulawy 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 | Jun '25 Jun 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 | -241.06 | -368.22 | -621.56 | 290.55 | 209.54 | 215.85 | Upgrade
|
| Depreciation & Amortization | 278.58 | 267.24 | 256.5 | 250 | 249.6 | 242.63 | Upgrade
|
| Other Amortization | 2.51 | 2.51 | 3.12 | 3.33 | 2.96 | 2.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | -244.7 | -240.43 | -3.09 | 569.12 | 269.03 | -16.85 | Upgrade
|
| Loss (Gain) on Equity Investments | -1.37 | -1.43 | -1.58 | -0.65 | -0.8 | -0.45 | Upgrade
|
| Other Operating Activities | 162.79 | 136.75 | -60 | -38.08 | -127.84 | 72.81 | Upgrade
|
| Change in Accounts Receivable | 323.81 | 338.17 | 352.73 | 258 | -334.5 | -118.2 | Upgrade
|
| Change in Inventory | -286.23 | 272.49 | 103.87 | -579.65 | -589.47 | 64.88 | Upgrade
|
| Change in Unearned Revenue | -29.04 | -5.25 | -5.81 | -6.57 | -6.13 | 0.48 | Upgrade
|
| Change in Other Net Operating Assets | 3,147 | 2,091 | 2,468 | 1,546 | 2,496 | 146.6 | Upgrade
|
| Operating Cash Flow | 3,113 | 2,493 | 2,492 | 2,292 | 2,169 | 610.15 | Upgrade
|
| Operating Cash Flow Growth | 20.62% | 0.03% | 8.73% | 5.70% | 255.43% | -9.71% | Upgrade
|
| Capital Expenditures | -193.73 | -246.26 | -509.46 | -457.98 | -1,042 | -615.84 | Upgrade
|
| Sale of Property, Plant & Equipment | 10.72 | 0.93 | 0.38 | 1.03 | 0.89 | 0.41 | Upgrade
|
| Sale (Purchase) of Real Estate | -0.02 | -0.02 | - | - | - | - | Upgrade
|
| Investment in Securities | - | 2 | - | - | -2 | 173.25 | Upgrade
|
| Other Investing Activities | 0.39 | 1.05 | 1.15 | 0.69 | 0.46 | 2.07 | Upgrade
|
| Investing Cash Flow | -182.64 | -242.3 | -507.93 | -456.26 | -1,043 | -440.11 | Upgrade
|
| Long-Term Debt Issued | - | 371.99 | 214.2 | 76.83 | 59.43 | 13.54 | Upgrade
|
| Total Debt Issued | 85.33 | 371.99 | 214.2 | 76.83 | 59.43 | 13.54 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1,717 | -683.52 | -30.17 | Upgrade
|
| Long-Term Debt Repaid | - | -2,737 | -2,531 | -64.59 | -41.46 | -55.29 | Upgrade
|
| Total Debt Repaid | -2,924 | -2,737 | -2,531 | -1,782 | -724.97 | -85.46 | Upgrade
|
| Net Debt Issued (Repaid) | -2,839 | -2,365 | -2,316 | -1,705 | -665.55 | -71.92 | Upgrade
|
| Common Dividends Paid | - | - | - | -126.16 | -0.17 | -104.18 | Upgrade
|
| Other Financing Activities | -66.33 | -70.46 | -66.63 | -25.27 | -5.96 | -9.77 | Upgrade
|
| Financing Cash Flow | -2,905 | -2,435 | -2,383 | -1,856 | -671.67 | -185.87 | Upgrade
|
| Net Cash Flow | 24.86 | -184.46 | -398.52 | -20.34 | 453.95 | -15.82 | Upgrade
|
| Free Cash Flow | 2,919 | 2,247 | 1,983 | 1,834 | 1,126 | -5.68 | Upgrade
|
| Free Cash Flow Growth | 33.07% | 13.31% | 8.10% | 62.86% | - | - | Upgrade
|
| Free Cash Flow Margin | 77.08% | 64.55% | 45.07% | 20.61% | 20.52% | -0.18% | Upgrade
|
| Free Cash Flow Per Share | 152.70 | 117.55 | 103.74 | 95.96 | 58.92 | -0.30 | Upgrade
|
| Cash Interest Paid | 31.93 | 67.78 | 59.88 | 22.45 | 10.43 | 9.61 | Upgrade
|
| Cash Income Tax Paid | - | -30.3 | 78.65 | 26.86 | 66.35 | 1.69 | Upgrade
|
| Levered Free Cash Flow | 423.54 | 34.96 | -130.74 | -152.24 | 164.15 | 74.84 | Upgrade
|
| Unlevered Free Cash Flow | 501.91 | 95.15 | -90.94 | -137.19 | 170.61 | 80.9 | Upgrade
|
| Change in Working Capital | 3,156 | 2,697 | 2,919 | 1,218 | 1,566 | 93.77 | Upgrade
|
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.