Polysil Irrigation Systems Limited (NSE:POLYSIL)

NSE:POLYSIL Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-18.09	-18.52	20.72	8.68	3.38	6.48
Depreciation & Amortization	6.86	6.96	7.25	5.26	7.13	9.81
Other Amortization	0.15	0.15	-	-	0.17	0.31
Other Operating Activities	22.07	27.07	20.17	23.07	16.05	11.57
Change in Accounts Receivable	52.8	52.8	-194.06	-64.09	-35.68	-58.11
Change in Inventory	-143.59	-143.59	-21.65	-18.28	-4.14	4.16
Change in Accounts Payable	52.39	52.39	92.55	43.76	2.57	-1.4
Change in Other Net Operating Assets	-85.39	37.83	12.48	21.57	6.41	22.95
Operating Cash Flow	-112.81	15.1	-62.54	19.97	-4.12	-4.23
Capital Expenditures	-6.07	-0.07	-0.72	-16.18	-21.79	-5.63
Sale (Purchase) of Intangibles	-	-	-	-	-0.02	-0.42
Investment in Securities	-255.55	10.49	-5.94	-0.36	-	-
Other Investing Activities	3.21	0.34	0.14	0.44	-1.03	-3.15
Investing Cash Flow	-258.41	10.77	-6.52	-16.1	-22.84	-9.2
Short-Term Debt Issued	-	4.3	17.73	9.23	33.93	1.02
Long-Term Debt Issued	-	-	-	-	28.76	23.68
Total Debt Issued	80.98	4.3	17.73	9.23	62.69	24.7
Long-Term Debt Repaid	-	-6.2	-5.43	-4	-23.68	-
Net Debt Issued (Repaid)	77.3	-1.9	12.3	5.23	39.01	24.7
Issuance of Common Stock	316.85	-	75.39	5.01	-	1.58
Other Financing Activities	-22.4	-22.41	-19.22	-14.92	-14.9	-11.36
Financing Cash Flow	371.76	-24.31	68.47	-4.68	24.12	14.92
Miscellaneous Cash Flow Adjustments	0	-	0	-	-	-
Net Cash Flow	0.54	1.56	-0.59	-0.81	-2.84	1.49
Free Cash Flow	-118.87	15.03	-63.26	3.79	-25.92	-9.86
Free Cash Flow Margin	-57.92%	10.82%	-14.23%	0.86%	-6.89%	-1.81%
Free Cash Flow Per Share	-7.93	1.32	-6.28	0.38	-2.62	-1.00
Cash Interest Paid	18.37	18.39	19.22	14.92	14.9	11.36
Cash Income Tax Paid	-	-3.87	8.35	6.38	1.86	2.55
Levered Free Cash Flow	-123.87	27.14	-79.62	-9.49	-47.86	2.11
Unlevered Free Cash Flow	-113.12	37.89	-70.89	-1.7	-41.38	8.6
Change in Working Capital	-123.79	-0.56	-110.67	-17.04	-30.85	-32.4

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.