ESOTIQ & Henderson S.A.
EAH.WA · WSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | PLN 14 | PLN 7 | PLN 8 | PLN 21 |
| Dep. & Amort. | PLN 17 | PLN 16 | PLN 15 | PLN 15 |
| Deferred Tax | PLN 0 | PLN 0 | PLN 0 | PLN 0 |
| Stock-Based Comp. | PLN 0 | PLN 0 | PLN 0 | PLN 0 |
| Change in WC | -PLN 11 | PLN 22 | -PLN 15 | -PLN 10 |
| Other Non-Cash | -PLN 1 | PLN 3 | -PLN 3 | -PLN 1 |
| Operating Cash Flow | PLN 20 | PLN 48 | PLN 2 | PLN 24 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -PLN 18 | -PLN 10 | -PLN 4 | -PLN 3 |
| Net Acquisitions | PLN 0 | PLN 0 | PLN 0 | PLN 0 |
| Inv. Purchases | PLN 0 | PLN 0 | PLN 0 | PLN 0 |
| Inv. Sales/Matur. | PLN 0 | PLN 0 | PLN 0 | PLN 0 |
| Other Inv. Act. | PLN 2 | PLN 1 | -PLN 3 | PLN 0 |
| Investing Cash Flow | -PLN 15 | -PLN 9 | -PLN 7 | -PLN 2 |
| Financing Activities | – | – | – | – |
| Debt Repay. | PLN 12 | -PLN 28 | PLN 20 | -PLN 1 |
| Stock Issued | PLN 0 | PLN 0 | PLN 0 | PLN 0 |
| Stock Repurch. | -PLN 1 | -PLN 3 | -PLN 2 | -PLN 10 |
| Dividends Paid | -PLN 6 | -PLN 2 | -PLN 4 | PLN 0 |
| Other Fin. Act. | -PLN 15 | -PLN 3 | -PLN 12 | -PLN 11 |
| Financing Cash Flow | -PLN 10 | -PLN 36 | PLN 2 | -PLN 22 |
| Forex Effect | PLN 0 | PLN 0 | PLN 0 | PLN 0 |
| Net Chg. in Cash | -PLN 5 | PLN 3 | -PLN 2 | -PLN 1 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | PLN 9 | PLN 6 | PLN 9 | PLN 9 |
| End Cash | PLN 4 | PLN 9 | PLN 6 | PLN 9 |
| Free Cash Flow | PLN 2 | PLN 38 | -PLN 1 | PLN 21 |