PT Pelayaran Nasional Bina Buana Raya Tbk (IDX:BBRM)

IDX:BBRM 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	8.61	8.23	4.04	0.69	0.67	-11.17
Depreciation & Amortization	2.69	2.02	1.77	2.19	2.2	5.84
Other Operating Activities	-5.39	-4.09	0.05	0.18	-3.31	6.45
Operating Cash Flow	5.9	6.16	5.87	3.06	-0.44	1.12
Operating Cash Flow Growth	-11.45%	4.94%	91.59%	-	-	-66.19%
Capital Expenditures	-7.44	-7.74	-2.39	-2.8	-0.59	-0.83
Sale of Property, Plant & Equipment	0.01	0.01	0.44	0.47	2.98	19.57
Sale (Purchase) of Intangibles	-0	-0	-	-	-	-
Investing Cash Flow	-7.43	-7.74	-1.95	-2.34	2.39	18.74
Long-Term Debt Issued	-	4.74	-	-	-	-
Long-Term Debt Repaid	-	-1.23	-2.4	-3.6	-0.45	-19.46
Net Debt Issued (Repaid)	4.19	3.5	-2.4	-3.6	-0.45	-19.46
Issuance of Common Stock	-	-	-	3.02	0.13	-
Other Financing Activities	-	-	-	-0.13	-	-
Financing Cash Flow	4.19	3.5	-2.4	-0.71	-0.32	-19.46
Foreign Exchange Rate Adjustments	0.1	0.03	-0.02	0.02	-0	0
Net Cash Flow	2.75	1.95	1.49	0.04	1.64	0.41
Free Cash Flow	-1.53	-1.59	3.48	0.26	-1.02	0.29
Free Cash Flow Growth	-	-	1243.54%	-	-	-87.54%
Free Cash Flow Margin	-10.96%	-11.83%	32.99%	2.77%	-13.57%	2.59%
Cash Interest Paid	0.25	0.18	0.18	0.26	0.23	2.03
Cash Income Tax Paid	0.16	0.15	0.13	0.11	0.08	0.13
Levered Free Cash Flow	-4.08	-4.65	1.23	-13.52	-1.28	31.05
Unlevered Free Cash Flow	-3.92	-4.53	1.33	-13.35	-0.96	32.3
Change in Net Working Capital	4.42	3.85	0.49	13.7	3.33	-14.64

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.