PT Archi Indonesia Tbk 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	101.82	10.46	14.57	14.55	75.18
Depreciation & Amortization	25.3	21.16	25.59	36.45	27.21
Other Operating Activities	-74.71	58.43	-18.94	3.29	21.79
Operating Cash Flow	52.42	90.05	21.22	54.29	124.17
Operating Cash Flow Growth	-41.79%	324.31%	-60.91%	-56.28%	-20.23%
Capital Expenditures	-75.14	-91.76	-122.29	-69.34	-118.16
Investment in Securities	-30.05	-	-	-	-
Investing Cash Flow	-105.19	-91.76	-122.29	-69.34	-118.16
Short-Term Debt Issued	-	-	-	43.02	32
Long-Term Debt Issued	449.3	-	365	-	-
Total Debt Issued	449.3	-	365	43.02	32
Short-Term Debt Repaid	-	-0.75	-14.5	-14.5	-
Long-Term Debt Repaid	-363.43	-2.22	-254.51	-18.94	-127.71
Total Debt Repaid	-363.43	-2.97	-269.01	-33.44	-127.71
Net Debt Issued (Repaid)	85.87	-2.97	95.99	9.57	-95.71
Issuance of Common Stock	18.01	-	-	-	62.56
Common Dividends Paid	-30	-	-	-	-
Other Financing Activities	-0.66	0	4.01	4.11	-0.75
Financing Cash Flow	73.22	-2.97	100	13.68	-33.9
Foreign Exchange Rate Adjustments	-0.11	-0.1	0.06	-0.58	-0.01
Net Cash Flow	20.35	-4.78	-1.02	-1.96	-27.89
Free Cash Flow	-22.72	-1.71	-101.07	-15.05	6.01
Free Cash Flow Growth	-	-	-	-	-91.42%
Free Cash Flow Margin	-4.58%	-0.59%	-40.49%	-6.95%	1.74%
Free Cash Flow Per Share	-0.00	-	-0.00	-0.00	-
Cash Interest Paid	39.42	33.63	31.17	16.98	16.1
Cash Income Tax Paid	-16.58	-15.78	8.86	0.51	30.59
Levered Free Cash Flow	-23.86	-16.8	-121.79	-22.2	20.44
Unlevered Free Cash Flow	-1.42	6.71	-102.84	-9.6	32.27

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