IDX:POLY Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-19.14	-48.5	-11.21	12.31	3.42
Depreciation & Amortization	5.02	5.48	5.59	5.12	4.63
Other Amortization	0.13	0.13	0.13	-	-
Other Operating Activities	19.86	70.22	7.71	-10.88	-9.84
Operating Cash Flow	5.88	27.32	2.21	6.55	-1.79
Operating Cash Flow Growth	-78.48%	1136.42%	-66.29%	-	-
Capital Expenditures	-	-0	-1.08	-1.67	-8.18
Sale of Property, Plant & Equipment	0.02	0.71	3.86	0.07	-
Sale (Purchase) of Intangibles	-	-	-	-0.64	-0.04
Investing Cash Flow	0.02	0.71	2.78	-2.24	-8.22
Short-Term Debt Issued	-	-	0.87	1.67	8.16
Total Debt Issued	-	-	0.87	1.67	8.16
Short-Term Debt Repaid	-6.82	-26.33	-4.68	-2.19	-2.86
Long-Term Debt Repaid	-0.1	-0.27	-0.77	-0.61	-0.63
Total Debt Repaid	-6.92	-26.6	-5.45	-2.8	-3.48
Net Debt Issued (Repaid)	-6.92	-26.6	-4.58	-1.14	4.68
Financing Cash Flow	-6.92	-26.6	-4.58	-1.14	4.68
Foreign Exchange Rate Adjustments	-0.44	-0.2	-2.57	-1.76	0.4
Net Cash Flow	-1.46	1.23	-2.15	1.41	-4.93
Free Cash Flow	5.88	27.32	1.13	4.88	-9.96
Free Cash Flow Growth	-78.48%	2312.68%	-76.82%	-	-
Free Cash Flow Margin	13.03%	14.28%	0.39%	1.23%	-2.67%
Free Cash Flow Per Share	0.00	0.01	-	0.00	-0.00
Cash Interest Paid	0.38	1.5	4.82	3.54	4.48
Cash Income Tax Paid	-2.31	-2.32	-4.12	-8.57	-3.66
Levered Free Cash Flow	14.96	38.98	5.75	3.17	-10.75
Unlevered Free Cash Flow	15.19	40.59	8.68	5.98	-7.77

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.