PT Atlas Resources Tbk (IDX:ARII)

Accolade Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	6.38	1.32	-0.95	22.33	-0.48	-13.95
Depreciation & Amortization	33.07	26.44	18.67	12.55	7.5	6.48
Other Operating Activities	39.45	32.51	25.94	-1.11	10.76	23.39
Operating Cash Flow	78.9	60.27	43.65	33.77	17.79	15.93
Operating Cash Flow Growth	119.77%	38.08%	29.25%	89.86%	11.69%	-9.63%
Capital Expenditures	-66.9	-52.58	-33.34	-24.28	-6.25	-8.42
Other Investing Activities	-10.83	0.36	10.1	-1.73	-4.87	-4.09
Investing Cash Flow	-77.73	-52.22	-23.24	-26.02	-11.12	-12.51
Short-Term Debt Issued	-	5	-	-	-	-
Long-Term Debt Issued	-	-	-	-	-	1.07
Total Debt Issued	10	5	-	-	-	1.07
Short-Term Debt Repaid	-	-0.65	-	-	-	-0.52
Long-Term Debt Repaid	-	-5.22	-5.61	-3.38	-1.61	-1.32
Total Debt Repaid	-9.7	-5.87	-5.61	-3.38	-1.61	-1.83
Net Debt Issued (Repaid)	0.3	-0.87	-5.61	-3.38	-1.61	-0.76
Issuance of Common Stock	-	-	-	5	10.02	-
Other Financing Activities	-2.45	-2.74	-4.32	-6.59	-13.42	-3.5
Financing Cash Flow	-2.15	-3.61	-9.93	-4.97	-5	-4.26
Foreign Exchange Rate Adjustments	-0.02	-0.52	0.1	-0.19	-0.01	-0.01
Net Cash Flow	-1.01	3.93	10.57	2.59	1.66	-0.85
Free Cash Flow	12	7.69	10.31	9.49	11.54	7.51
Free Cash Flow Growth	787.07%	-25.40%	8.69%	-17.77%	53.72%	-15.37%
Free Cash Flow Margin	3.48%	2.44%	3.67%	3.86%	10.00%	17.80%
Free Cash Flow Per Share	0.00	0.00	0.00	0.00	0.00	0.00
Cash Interest Paid	3.14	3.42	4.32	1.82	3.4	3.5
Cash Income Tax Paid	1.22	0.84	0.61	3.11	1.67	-
Levered Free Cash Flow	-2.23	-4.81	35.13	-27.97	-41.74	8.23
Unlevered Free Cash Flow	0.09	-2.67	37.83	-25.68	-38.47	10.5
Change in Net Working Capital	-41.71	-26.24	-47.64	40.91	48.94	-21.12

Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.