PT Bundamedik Tbk (IDX:BMHS)
Indonesia
· Delayed Price · Currency is IDR 242.00
-2.00 (-0.82%)
May 9, 2025, 4:08 PM WIB
PT Bundamedik Tbk Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | 4,346 | 11,944 | 7,461 | 83,228 | 214,489 | 88,791 | Upgrade
|
| Depreciation & Amortization | 119,729 | 119,729 | 125,821 | 120,221 | 85,127 | 67,741 | Upgrade
|
| Other Operating Activities | -65,843 | -97,693 | -81,843 | -72,364 | 49,822 | 33,827 | Upgrade
|
| Operating Cash Flow | 58,231 | 33,979 | 51,439 | 131,084 | 349,438 | 190,359 | Upgrade
|
| Operating Cash Flow Growth | 101.57% | -33.94% | -60.76% | -62.49% | 83.57% | 112.18% | Upgrade
|
| Capital Expenditures | -259,753 | -236,025 | -209,353 | -301,730 | -298,175 | -49,607 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,015 | 1,015 | 1,638 | 24.79 | - | 228.33 | Upgrade
|
| Investment in Securities | - | - | -4,506 | -136,329 | -21,495 | - | Upgrade
|
| Other Investing Activities | - | - | - | - | - | 206.25 | Upgrade
|
| Investing Cash Flow | -269,019 | -245,291 | -212,222 | -438,034 | -319,670 | -49,172 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 7,246 | 301,000 | Upgrade
|
| Long-Term Debt Issued | - | 492,138 | 1,152,656 | 297,955 | 143,796 | - | Upgrade
|
| Total Debt Issued | 486,770 | 492,138 | 1,152,656 | 297,955 | 151,042 | 301,000 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -28,082 | Upgrade
|
| Long-Term Debt Repaid | - | -452,388 | -976,306 | -56,291 | -177,811 | -27,832 | Upgrade
|
| Total Debt Repaid | -447,378 | -452,388 | -976,306 | -56,291 | -177,811 | -55,914 | Upgrade
|
| Net Debt Issued (Repaid) | 39,392 | 39,750 | 176,351 | 241,664 | -26,769 | 245,086 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 226,089 | 149,000 | Upgrade
|
| Common Dividends Paid | -4,818 | -4,818 | -12,905 | -22,000 | -19,500 | -10,541 | Upgrade
|
| Other Financing Activities | 337,654 | 337,654 | -9,882 | -113,198 | -21,352 | - | Upgrade
|
| Financing Cash Flow | 372,228 | 372,586 | 153,563 | 106,466 | 158,468 | 383,546 | Upgrade
|
| Net Cash Flow | 161,440 | 161,274 | -7,220 | -200,483 | 188,236 | 524,732 | Upgrade
|
| Free Cash Flow | -201,522 | -202,046 | -157,915 | -170,646 | 51,263 | 140,752 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -63.58% | 717.65% | Upgrade
|
| Free Cash Flow Margin | -13.26% | -13.00% | -10.61% | -10.29% | 2.71% | 12.26% | Upgrade
|
| Free Cash Flow Per Share | -23.55 | -23.48 | -18.36 | -19.84 | 5.96 | 67.75 | Upgrade
|
| Cash Interest Paid | 60,189 | 60,189 | 49,569 | 37,967 | 16,086 | 52,762 | Upgrade
|
| Cash Income Tax Paid | 17,812 | 17,812 | 28,055 | 102,316 | 34,489 | 14,875 | Upgrade
|
| Levered Free Cash Flow | -189,616 | -196,509 | -85,632 | -167,072 | 19,609 | 109,077 | Upgrade
|
| Unlevered Free Cash Flow | -148,363 | -156,070 | -52,325 | -140,388 | 32,128 | 136,348 | Upgrade
|
| Change in Net Working Capital | 52,518 | 94,744 | 23,611 | 94,143 | 51,683 | -13,471 | Upgrade
|
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.