PT Global Digital Niaga Tbk (IDX:BELI)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
392.00
+2.00 (0.51%)
Aug 1, 2025, 3:42 PM WIB

IDX:BELI Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202020
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2020
Net Income
-2,478,236-2,531,379-3,641,715-5,503,223-3,334,487-2,413,072
Upgrade
Depreciation & Amortization
357,433287,152420,621405,129233,540164,249
Upgrade
Other Amortization
30,29324,50425,83227,77416,49714,589
Upgrade
Other Operating Activities
-1,756,944-248,242-592,88896,038-301,972-215,525
Upgrade
Operating Cash Flow
-3,847,454-2,467,965-3,788,150-4,974,282-3,386,422-2,449,759
Upgrade
Capital Expenditures
-171,247-156,600-160,831-195,089-71,289-81,973
Upgrade
Sale of Property, Plant & Equipment
6,4386,52694,00068815,1304,563
Upgrade
Cash Acquisitions
-1,159,444-1,159,444---7,151,454-
Upgrade
Divestitures
----72,516-
Upgrade
Sale (Purchase) of Intangibles
2,514-2,781-3,885-11,839-4,214-13,502
Upgrade
Investment in Securities
205,971199,116535,502706,551-315,894-149,297
Upgrade
Other Investing Activities
44,07135,543-2,6731,542-17,7161
Upgrade
Investing Cash Flow
-1,071,697-1,077,640462,113501,853-7,487,190-240,208
Upgrade
Short-Term Debt Issued
-11,761,6488,002,9556,139,3005,000,000-
Upgrade
Long-Term Debt Issued
-52,632---1,687,441
Upgrade
Total Debt Issued
11,162,11111,814,2808,002,9556,139,3005,000,0001,687,441
Upgrade
Short-Term Debt Repaid
--11,748,648-6,574,137-11,114,531-69,177-
Upgrade
Long-Term Debt Repaid
--504,771-255,899-242,378-4,666,093-68,349
Upgrade
Total Debt Repaid
-11,046,008-12,253,419-6,830,036-11,356,909-4,735,270-68,349
Upgrade
Net Debt Issued (Repaid)
116,103-439,1391,172,919-5,217,609264,7301,619,092
Upgrade
Issuance of Common Stock
3,489,2344,539,716978,6147,748,51514,795,0781,350,310
Upgrade
Other Financing Activities
-704-1,048-1,98613,854-501,48857,104
Upgrade
Financing Cash Flow
3,604,6334,099,5292,149,5472,544,76014,558,3203,026,506
Upgrade
Net Cash Flow
-1,314,518553,924-1,176,490-1,927,6693,684,708336,539
Upgrade
Free Cash Flow
-4,018,701-2,624,565-3,948,981-5,169,371-3,457,711-2,531,732
Upgrade
Free Cash Flow Margin
-22.98%-15.70%-26.83%-33.86%-39.04%-58.89%
Upgrade
Free Cash Flow Per Share
-31.74-21.12-33.27-49.87-52.70-71.47
Upgrade
Cash Interest Paid
216,806208,47286,625233,523531,24445,217
Upgrade
Cash Income Tax Paid
--116,1463,41013,4004,413-122,841
Upgrade
Levered Free Cash Flow
-2,462,780-1,392,637-2,482,886-3,042,518-2,800,157-1,634,678
Upgrade
Unlevered Free Cash Flow
-2,343,040-1,273,934-2,413,824-2,946,120-2,778,929-1,629,918
Upgrade
Change in Net Working Capital
1,112,462-49,545455,04942,579829,825-365,737
Upgrade
Updated May 3, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.