PT Berlian Laju Tanker Tbk (IDX:BLTA)

IDX:BLTA Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	2.53	2.53	3.56	15.43	9.5	5.9
Depreciation & Amortization	19.13	19.13	13.6	9.91	3.94	4.23
Other Operating Activities	-4.07	-1.63	-1.7	-4.6	-10.44	-6.23
Operating Cash Flow	17.59	20.03	15.45	20.74	2.99	3.89
Operating Cash Flow Growth	-13.43%	29.62%	-25.49%	593.82%	-23.24%	-22.28%
Capital Expenditures	-1.08	-1.26	-10.27	-0.91	-6.33	-1.06
Sale of Property, Plant & Equipment	1.88	1.88	-	-	4.91	1.34
Divestitures	-0.3	-0.3	-	-	-	-
Investment in Securities	0.47	0.47	-1.29	-0.21	-1.86	-0.6
Other Investing Activities	0.3	0.66	3.32	-2.02	0.97	0.25
Investing Cash Flow	1.27	1.45	-8.24	-3.14	-2.32	-0.07
Short-Term Debt Repaid	-	-	-	-	-0.5	-0.11
Long-Term Debt Repaid	-	-13.99	-9.04	-6.07	-1.07	-0.59
Total Debt Repaid	-14.61	-13.99	-9.04	-6.07	-1.57	-0.7
Net Debt Issued (Repaid)	-14.61	-13.99	-9.04	-6.07	-1.57	-0.7
Other Financing Activities	9.01	9	-0.39	-3.02	-1.77	-
Financing Cash Flow	-5.61	-4.99	-9.43	-9.09	-3.34	-0.7
Net Cash Flow	13.25	16.49	-2.22	8.51	-2.67	3.12
Free Cash Flow	16.51	18.77	5.18	19.83	-3.34	2.83
Free Cash Flow Growth	88.59%	262.20%	-73.87%	-	-	201.52%
Free Cash Flow Margin	34.33%	38.21%	12.75%	51.01%	-12.76%	14.39%
Free Cash Flow Per Share	0.00	0.00	-	0.00	-	-
Cash Interest Paid	3.76	3.76	2.96	1.87	1.32	1.08
Cash Income Tax Paid	0.64	0.64	0.49	0.52	0.28	0.22
Levered Free Cash Flow	15.64	17.8	6.68	13.32	-0.08	-0.59
Unlevered Free Cash Flow	18.04	20.03	8.35	14.35	0.42	-0.31

Source: S&P Global Market Intelligence. Standard template. Financial Sources.