MarketCapExport financials
Polymetal (POLY)
The export includes the complete available history of financial statements and ratios. Numbers are provided in full, without million or billion abbreviations, in their original reporting units.
CSV downloads as a ZIP archive with one file for each report and frequency.
Facebook
X
Telegram
Polymetal Cash Flow 2023-2005 | POLY
Brief cash flow overview of Polymetal
The review uses the five latest available annual reports between 2019 and 2023.
Operating cash flow lost 17.4%, moving from ₽696 million to ₽575 million. This is a negative signal for internal funding.
Core operations generated cash in every available annual observation. Stability was high.
The cash conversion ratio reached 1.05x. Cash generation matched or exceeded accounting profit.
Operating cash flow margin declined from 31.1% to 19%. Revenue converted into cash less effectively.
Free cash flow ended below zero by ₽104 million. Operating receipts do not currently cover the investment program.
Capex absorbs about 22.4% of sales, or 118.1% of operating cash flow. Investment pressure is high.
Annual operating cash flow covers only 17.5% of total debt. Debt is large relative to current cash generation.
A substantial share of free cash is used for distributions; coverage is only 0.45x.
Overall picture
Polymetal's profile is moderate, with strengths in cash generation offset by factors that constrain free cash.
Annual Cash Flow Polymetal
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
843 M | -332 M | 1.16 B | 1.4 B | 618 M | 426 M | 443 M | 564 M | 276 M | -138 M | -158 M | 617 M | 451 M | 328 M | 96 M | -15.7 M | -22.8 M | 61.7 M | 17.6 M |
Depreciation And Amortization of Intangible Assets |
261 M | 282 M | 214 M | 207 M | 243 M | 186 M | 214 M | 155 M | 156 M | 260 M | 238 M | 156 M | 96.7 M | 70.3 M | 53.7 M | 48.5 M | 47.3 M | 39.4 M | 25.1 M |
Deferred Income Tax |
-198 M | - | -268 M | -372 M | -76 M | -31 M | -123 M | -248 M | -2.14 M | 469 M | 297 M | -132 M | - | -78.5 M | - | 56.9 M | -10.8 M | - | - |
Stock Based Compensation |
11 M | 13 M | 16 M | 15 M | 12 M | 12 M | 10 M | 7 M | 3.81 M | 2.39 M | 24.2 M | 54.3 M | 57.1 M | 7.9 M | - | 31.9 M | 10.6 M | - | - |
Change In Working Capital |
-498 M | -473 M | 3 M | -160 M | -208 M | -102 M | -72 M | -32 M | -18.3 M | -99.8 M | 12.3 M | -215 M | -248 M | -118 M | -14.4 M | -45.6 M | -37.7 M | -59.4 M | 24.9 M |
Other Working Capital |
-170 M | -204 M | 126 M | -33 M | -127 M | 48 M | -37 M | 18 M | 7.78 M | -41.5 M | 75.3 M | 5.07 M | -25.4 M | -31.1 M | 21 M | -16.6 M | -1.5 M | -12.9 M | 35.7 M |
Other Non Cash Items |
156 M | 716 M | 69 M | 97 M | 107 M | 22 M | 61 M | 84 M | 75 M | 20.3 M | 48.1 M | 14.8 M | -144 M | 4.52 M | 38.9 M | 4.82 M | 10.6 M | -12.6 M | 15.1 M |
Investments In Property Plant And Equipment |
-679 M | -794 M | -759 M | -590 M | -436 M | -344 M | -383 M | -271 M | -205 M | -210 M | -319 M | -351 M | -462 M | -404 M | -222 M | -112 M | -116 M | -60.3 M | -26.5 M |
Acquisitions Net |
4 M | 124 M | -6 M | -1 M | 43 M | -42 M | -75 M | -128 M | -7.96 M | -316 M | -13.3 M | 2.98 M | -6.4 M | -9.98 M | -10.7 M | -49.4 M | -18.2 M | -94 M | -48.7 M |
Purchases Of Investments |
- | - | -5 M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Sales Maturities Of Investments |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.21 M |
Other Investing Activites |
-31 M | -9 M | -18 M | 2 M | -4 M | 7 M | -19 M | -2 M | -88.3 M | 1.7 M | 8.28 M | -8.87 M | -4.25 M | 3.57 M | -34.7 M | -2.15 M | 5.07 M | 11.5 M | 55 M |
Net Cash Used For Investing Activites |
-706 M | -679 M | -788 M | -589 M | -397 M | -379 M | -477 M | -401 M | -302 M | -524 M | -324 M | -357 M | -472 M | -410 M | -268 M | -164 M | -129 M | -143 M | -12.9 M |
Debt Repayment |
380 M | 856 M | 280 M | 3 M | -169 M | 443 M | 76 M | 26 M | 27 M | 202 M | 213 M | -149 M | 197 M | 182 M | 35.6 M | 85.1 M | -171 M | 117 M | -22.8 M |
Common Stock Repurchased |
- | - | - | - | - | - | - | - | - | - | - | - | -46.6 M | - | -223 K | - | -50 K | - | - |
Dividends Paid |
- | - | -635 M | -481 M | -240 M | -213 M | -138 M | -158 M | -300 M | -64.8 M | -316 M | -76.5 M | - | - | - | - | - | - | - |
Other Financing Activites |
-21 M | -69 M | -17 M | -27 M | -13 M | -6 M | -5 M | -2 M | -1 M | 1 K | - | -569 M | -5.22 M | -4.22 M | -5.12 M | -2.18 M | 1.9 M | -17.7 M | -29.4 M |
Net Cash Used Provided By Financing Activities |
359 M | 787 M | -372 M | -470 M | -422 M | 224 M | -67 M | -134 M | -274 M | 137 M | -104 M | -794 M | 907 M | 178 M | 118 M | 83.1 M | 130 M | 99.5 M | -52.2 M |
Effect Of Forex Changes On Cash |
-19 M | -98 M | -4 M | - | -3 M | -15 M | -1 M | 1 M | -19.8 M | -35.8 M | 13.3 M | 14.9 M | 591 K | -216 K | -116 K | -828 K | 475 K | 1.76 M | -49 K |
Net Change In Cash |
209 M | 216 M | 31 M | 133 M | -126 M | 343 M | -12 M | -4 M | -105 M | 91.7 M | 46.9 M | -640 M | 648 M | -17.3 M | 24.2 M | -942 K | -1.51 M | -12.4 M | 17.6 M |
Cash At End Of Period |
842 M | 633 M | 417 M | 386 M | 253 M | 379 M | 36 M | 48 M | 51.8 M | 157 M | 65.6 M | 18.6 M | 310 M | -84.4 M | 28.3 M | 4.08 M | 5.02 M | 6.53 M | 18.9 M |
Cash At Beginning Of Period |
633 M | 417 M | 386 M | 253 M | 379 M | 36 M | 48 M | 52 M | 157 M | 65.6 M | 18.6 M | 659 M | -337 M | -67.1 M | 4.08 M | 5.02 M | 6.53 M | 18.9 M | 1.35 M |
Operating Cash Flow |
575 M | 206 M | 1.2 B | 1.19 B | 696 M | 513 M | 533 M | 530 M | 490 M | 515 M | 462 M | 496 M | 212 M | 215 M | 174 M | 80.8 M | -2.81 M | 29.1 M | 82.7 M |
Capital Expenditure |
-679 M | -794 M | -759 M | -590 M | -436 M | -344 M | -383 M | -271 M | -205 M | -210 M | -319 M | -351 M | -462 M | -404 M | -222 M | -112 M | -116 M | -60.3 M | -26.5 M |
Free Cash Flow |
-104 M | -588 M | 436 M | 602 M | 260 M | 169 M | 150 M | 259 M | 285 M | 305 M | 142 M | 145 M | -250 M | -189 M | -48 M | -31.7 M | -118 M | -31.2 M | 56.2 M |
Annual performance
Select metrics to display
All numbers in RUB currency
Quarterly Cash Flow Polymetal
| 2024-Q2 | 2023-Q4 | 2023-Q2 | 2022-Q4 | 2022-Q2 | 2021-Q4 | 2021-Q2 | 2020-Q4 | 2020-Q2 | 2019-Q4 | 2019-Q2 | 2018-Q4 | 2018-Q2 | 2017-Q4 | 2017-Q2 | 2016-Q4 | 2016-Q2 | 2015-Q4 | 2015-Q2 | 2014-Q4 | 2014-Q2 | 2013-Q4 | 2013-Q2 | 2012-Q4 | 2011-Q4 | 2011-Q2 | 2010-Q4 | 2010-Q2 | 2009-Q4 | 2009-Q2 | 2008-Q4 | 2008-Q2 | 2007-Q4 | 2007-Q2 | 2006-Q4 | 2006-Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
-1.81 B | 23.3 B | 20.1 B | 54.7 B | -321 M | 485 M | 419 M | 690 M | 376 M | 328 M | 152 M | 120 M | 175 M | 234 M | 120 M | 230 M | 165 M | 123 M | 98 M | -310 M | 100 M | 57.3 M | -255 M | 420 M | 306 M | 145 M | 209 M | 120 M | 48 M | 48 M | -7.86 M | -7.86 M | -11.4 M | -11.4 M | 15.4 M | 30.8 M |
Depreciation And Amortization of Intangible Assets |
84 M | 132 M | 139 M | 956 M | 88 M | 123 M | 95 M | 113 M | 89 M | 133 M | 109 M | 60.8 M | 78 M | 93 M | 90 M | 104 M | 56 M | 91.9 M | 77.1 M | 192 M | 108 M | 35.4 M | 206 M | 78.1 M | 48.3 M | 48.3 M | 35.2 M | 35.2 M | 26.9 M | 26.9 M | 24.3 M | 24.3 M | 23.7 M | 23.7 M | 9.84 M | 19.7 M |
Deferred Income Tax |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -132 M | - | - | -78.5 M | - | - | - | 56.9 M | - | -10.8 M | - | - | - |
Stock Based Compensation |
2 M | 5 M | 6 M | 5 M | 8 M | 7 M | 9 M | 8 M | 7 M | 6 M | 6 M | 3 M | 6 M | 6 M | 4 M | 4 M | 3 M | 2.51 M | 1.49 M | 1.65 M | 741 K | 1.19 M | 24.2 M | 27.1 M | 28.6 M | 28.6 M | 3.95 M | 3.95 M | - | - | 16 M | 16 M | 5.29 M | 5.29 M | - | - |
Change In Working Capital |
163 M | -178 M | -316 M | 122 M | -566 M | 150 M | -148 M | 33 M | -227 M | 15 M | -152 M | -52 M | -185 M | 89 M | -181 M | 82 M | -126 M | 28.2 M | -64.2 M | 28.9 M | -125 M | 126 M | -115 M | -107 M | -124 M | -124 M | -58.8 M | -58.8 M | -7.2 M | -7.2 M | -22.8 M | -22.8 M | -18.8 M | -18.8 M | -14.8 M | -29.7 M |
Other Working Capital |
172 M | -8 M | 26 M | 15 M | -141 M | 127 M | 23 M | -2 M | 4 M | -22 M | -23 M | -31.8 M | 5 M | -18 M | -3 M | 10 M | -2 M | -18.2 M | 2.15 M | -14 M | 8.96 M | -9.22 M | 9.37 M | 2.54 M | -12.7 M | -12.7 M | -15.5 M | -15.5 M | 10.5 M | 10.5 M | -8.28 M | -8.28 M | -752 K | -752 K | -3.23 M | -6.47 M |
Other Non Cash Items |
2.08 B | 243 M | 16 M | -505 M | 386 M | 72 M | -17 M | 29 M | 49 M | 87 M | 12 M | 42.2 M | 19 M | 76 M | 2 M | 45 M | -33 M | 70.4 M | 62.6 M | 465 M | 56.6 M | 184 M | 200 M | -38 M | -153 M | 8.66 M | -3.22 M | 7.74 M | 19.5 M | 19.5 M | -26 M | 30.8 M | 10.7 M | -108 K | -3.15 M | -6.29 M |
Investments In Property Plant And Equipment |
-174 M | -304 M | -375 M | -421 M | -373 M | -384 M | -375 M | -316 M | -242 M | -247 M | -189 M | -109 M | -169 M | -190 M | -193 M | -154 M | -117 M | -119 M | -86.5 M | -105 M | -105 M | -149 M | -171 M | -175 M | -231 M | -231 M | -202 M | -202 M | -111 M | -111 M | -56.2 M | -56.2 M | -57.8 M | -57.8 M | -15.1 M | -30.2 M |
Acquisitions Net |
-6 M | -24 M | - | - | 123 M | -4 M | -1 M | 13 M | -20 M | - | - | - | - | -19 M | - | -99 M | -8 M | 1.17 M | -1.17 M | -315 M | -1.49 M | -58 K | -13.2 M | 2.98 M | -6.4 M | - | -9.98 M | - | -10.7 M | - | -49.4 M | - | -18.2 M | - | - | - |
Other Investing Activites |
-290 M | 1 M | -4 M | -5 M | -3 M | -12 M | -12 M | -23 M | 24 M | - | 39 M | 109 M | -15 M | -62 M | -13 M | -4 M | -19 M | -79.9 M | -15.1 M | 4.01 M | -5.62 M | 8.87 M | -586 K | -184 M | -235 M | 231 M | -198 M | 202 M | -146 M | 111 M | -58.4 M | 56.2 M | -52.8 M | 57.8 M | 15.1 M | 30.2 M |
Net Cash Used For Investing Activites |
-470 M | -327 M | -379 M | -426 M | -253 M | -400 M | -388 M | -326 M | -238 M | -247 M | -150 M | -109 M | -184 M | -271 M | -206 M | -257 M | -144 M | -197 M | -103 M | -416 M | -112 M | -140 M | -184 M | -173 M | -241 M | -231 M | -210 M | -200 M | -156 M | -111 M | -108 M | -56.2 M | -71 M | -57.8 M | -15.1 M | -30.2 M |
Debt Repayment |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -149 M | 197 M | - | 182 M | - | 35.6 M | - | 85.1 M | - | -171 M | - | - | - |
Common Stock Repurchased |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -23.3 M | -23.3 M | - | - | -112 K | -112 K | - | - | -25 K | -25 K | - | - |
Dividends Paid |
- | - | - | - | - | -214 M | -421 M | - | -292 M | -94 M | -146 M | -60 M | -136 M | -61 M | -77 M | -103 M | -55 M | -161 M | -139 M | -33.7 M | -31.2 M | -3.9 M | -313 M | -38.3 M | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financing Activites |
-101 M | 244 M | 115 M | -34 M | 821 M | -88 M | 351 M | -513 M | 335 M | -174 M | -8 M | -356 M | 231 M | -170 M | 241 M | -79 M | 103 M | -33.9 M | 59.9 M | 249 M | -47.7 M | -229 M | 442 M | 408 M | 386 M | -391 M | 476 M | -480 M | 662 M | -667 M | 239 M | -241 M | 272 M | -270 M | -196 M | -392 M |
Net Cash Used Provided By Financing Activities |
-101 M | 244 M | 115 M | -34 M | 821 M | -302 M | -70 M | -513 M | 43 M | -268 M | -154 M | -416 M | 95 M | -231 M | 164 M | -182 M | 48 M | -195 M | -79.3 M | 216 M | -78.9 M | -233 M | 130 M | 221 M | 1.3 B | -391 M | 658 M | -480 M | 785 M | -667 M | 324 M | -241 M | 400 M | -270 M | -196 M | -392 M |
Effect Of Forex Changes On Cash |
-27 M | 1 M | -20 M | -59 M | -39 M | - | -4 M | -1 M | 1 M | -2 M | -1 M | 9 M | -2 M | 20 M | -1 M | 4 M | -3 M | -23 M | 996 K | -35.9 M | 106 K | 15.5 M | -2.19 M | 18.3 M | -6.23 M | 6.82 M | -384 K | 168 K | 3.82 M | -3.93 M | -23.1 M | 22.3 M | 6.19 M | -5.72 M | -6.7 M | -13.4 M |
Net Change In Cash |
-40.5 M | 229 M | -124 M | 46 M | 62 M | 67.5 M | -52 M | 16.5 M | 50 M | 26 M | 106 M | -31.5 M | 29 M | 85.8 M | 28 M | -3 M | 5 M | -1 M | 112 M | -26.4 M | -465 K | 22.9 M | 16.6 M | -640 M | 648 M | 162 M | -17.3 M | -4.32 M | 24.2 M | 6.06 M | -942 K | -236 K | -1.51 M | -378 K | -3.1 M | -3.1 M |
Cash At End Of Period |
-40.5 M | 229 M | -124 M | 46 M | 541 M | 67.5 M | 282 M | 16.5 M | 353 M | 26 M | 201 M | 63.2 M | 38 M | 94.8 M | 40 M | 9 M | 18 M | 12 M | 151 M | 12.9 M | 15.9 M | 39.3 M | 21.3 M | 18.6 M | 310 M | 77.6 M | -84.4 M | -21.1 M | 28.3 M | 7.08 M | 4.08 M | 1.02 M | 5.02 M | 1.25 M | 1.63 M | 1.63 M |
Cash At Beginning Of Period |
- | - | - | - | 479 M | - | 334 M | - | 303 M | - | 94.8 M | 94.8 M | 9 M | 9 M | 12 M | 12 M | 13 M | 13 M | 39.3 M | 39.3 M | 16.4 M | 16.4 M | 4.66 M | 659 M | -337 M | -84.3 M | -67.1 M | -16.8 M | 4.08 M | 1.02 M | 5.02 M | 1.25 M | 6.53 M | 1.63 M | 4.73 M | 4.73 M |
Operating Cash Flow |
517 M | 44.6 B | 2.7 B | 45 B | -405 M | 837 M | 358 M | 873 M | 294 M | 569 M | 127 M | 174 M | 93 M | 498 M | 35 M | 465 M | 65 M | 316 M | 175 M | 377 M | 141 M | 402 M | 59.6 M | 248 M | 106 M | 106 M | 108 M | 108 M | 87.1 M | 87.1 M | 40.4 M | 40.4 M | -1.4 M | -1.4 M | 7.28 M | 14.6 M |
Capital Expenditure |
-174 M | 27.1 B | 28.8 B | 25.9 B | -373 M | -384 M | -375 M | -316 M | -242 M | -247 M | -189 M | -109 M | -169 M | -190 M | -193 M | -154 M | -117 M | -119 M | -86.5 M | -105 M | -105 M | -149 M | -171 M | -175 M | -231 M | -231 M | -202 M | -202 M | -111 M | -111 M | -56.2 M | -56.2 M | -57.8 M | -57.8 M | -15.1 M | -30.2 M |
Free Cash Flow |
343 M | 17.5 B | -26.1 B | 19.1 B | -778 M | 453 M | -17 M | 557 M | 52 M | 322 M | -62 M | 65 M | -76 M | 308 M | -158 M | 311 M | -52 M | 197 M | 88.6 M | 272 M | 36.3 M | 253 M | -111 M | 72.5 M | -125 M | -125 M | -94.3 M | -94.3 M | -24 M | -24 M | -15.9 M | -15.9 M | -59.2 M | -59.2 M | -7.8 M | -15.6 M |
Quarterly performance
Select metrics to display
All numbers in RUB currency
Cash Flow Statement is one of the three key financial reports of the company Polymetal, reflecting the actual cash inflows and outflows over a certain period. Unlike the income statement, which shows revenues and expenses on an accrual basis, the cash flow statement focuses on real cash flows — how much cash actually came into the company and how much was spent.
Main Sections of the Cash Flow Statement- Operating Activities
This section reflects cash flows related to the company’s core operations: receipts from sales of goods and services, payments to suppliers, employee salaries, taxes, and other operating expenses. Positive cash flow from operating activities indicates the viability of the business and its ability to generate cash. - Investing Activities
Shows cash movements related to the purchase and sale of long-term assets such as real estate, equipment, and investments in other companies. Negative cash flow here often indicates investments in growth, which can be a positive sign. - Financing Activities
Reflects the inflow and outflow of cash related to raising and repaying capital: issuing shares, loans, dividend payments, and loan repayments. This section shows how the company finances its activities and distributes profits.
The cash flow statement is important for investors because it allows them to assess the company’s real liquidity, showing whether it has enough cash to cover current obligations and investments — this is critical for financial stability. Additionally, it helps analyze the quality of earnings, since profits reported in the income statement can be "paper" profits and may not reflect actual cash inflows; the cash flow statement reveals this difference. The presence of free cash is also crucial for evaluating the company’s ability to finance growth and pay dividends, which is important for investors. Attention should also be paid to prolonged negative cash flows from operating activities, as this may serve as a warning sign of potential problems with the core business.
Cash flow statements of other stocks in the Precious metals sector
| Issuer | Price | % 24h | Market Cap | Country | |
|---|---|---|---|---|---|
 |
Gatos Silver
GATO
|
- | - | $ 996 M |  USA |
 |
Platinum Group Metals Ltd.
PLG
|
$ 1.11 | -3.91 % | $ 117 M |  Canada |
 |
SilverCrest Metals
SILV
|
- | - | $ 686 M | Canada |
 |
Maverix Metals
MMX
|
- | 0.81 % | $ 917 M | Canada |
 |
Hycroft Mining Holding Corporation
HYMC
|
$ 18.85 | -11.38 % | $ 815 M | USA |
 |
Compañía de Minas Buenaventura S.A.A.
BVN
|
$ 27.05 | -6.4 % | $ 6.87 B |  Peru |
 |
Integra Resources Corp.
ITRG
|
$ 2.19 | -7.2 % | $ 371 M | USA |
 |
McEwen Mining
MUX
|
$ 13.6 | -16.24 % | $ 745 M | Canada |
 |
Metalla Royalty & Streaming Ltd.
MTA
|
$ 8.07 | -4.5 % | $ 747 M | Canada |
 |
Alexco Resource Corp.
AXU
|
- | 0.09 % | $ 112 M | Canada |
 |
Golden Minerals Company
AUMN
|
- | -15.6 % | $ 21.5 M | USA |