PT Carsurin 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
Period Ending	Jun '25 Jun 30, 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
Net Income	27,377	23,110	27,549	29,938	20,948	14,098
Depreciation & Amortization	34,767	30,705	20,800	14,205	11,289	11,529
Other Amortization	-	-	-	-	131.88	160.5
Other Operating Activities	21,217	7,577	-25,948	2,008	-460.45	924.25
Operating Cash Flow	83,361	61,391	22,400	46,150	31,908	26,712
Operating Cash Flow Growth	144.09%	174.06%	-51.46%	44.64%	19.45%	-
Capital Expenditures	-74,275	-75,865	-109,156	-14,844	-11,381	-5,196
Sale of Property, Plant & Equipment	698.53	577.82	409.14	99.49	554.44	460.83
Cash Acquisitions	-	-	-	-	-	185
Sale (Purchase) of Intangibles	1,655	-1,679	-	-38	-39	-213.09
Investing Cash Flow	-71,921	-76,966	-108,746	-14,783	-10,865	-4,764
Short-Term Debt Issued	-	70	-	-	-	-
Long-Term Debt Issued	-	37,498	34,988	-	-	-
Total Debt Issued	16,048	37,568	34,988	-	-	-
Short-Term Debt Repaid	-	-	-	-	-10,880	-16,845
Long-Term Debt Repaid	-	-22,779	-11,224	-8,149	-4,137	-1,319
Total Debt Repaid	-19,966	-22,779	-11,224	-8,149	-15,016	-18,164
Net Debt Issued (Repaid)	-3,919	14,789	23,764	-8,149	-15,016	-18,164
Issuance of Common Stock	-	-	75,000	-	-	-
Common Dividends Paid	-6,796	-6,796	-	-10,750	-2,100	-
Other Financing Activities	690	377.5	-2,884	-	-	-
Financing Cash Flow	-10,025	8,370	95,880	-18,899	-17,116	-18,164
Net Cash Flow	1,414	-7,205	9,534	12,469	3,926	3,785
Free Cash Flow	9,086	-14,474	-86,755	31,306	20,527	21,516
Free Cash Flow Growth	-	-	-	52.51%	-4.59%	-
Free Cash Flow Margin	1.84%	-3.23%	-19.52%	8.62%	6.44%	7.72%
Free Cash Flow Per Share	3.14	-5.00	-35.06	490.42	1026.37	1075.78
Cash Interest Paid	7,644	6,954	2,776	2,290	2,269	3,522
Cash Income Tax Paid	9,673	14,377	15,226	10,110	9,457	5,757
Levered Free Cash Flow	-8,510	-38,903	-86,681	28,864	22,500	-
Unlevered Free Cash Flow	-3,623	-34,558	-84,946	30,295	23,918	-
Change in Net Working Capital	-5,263	11,222	30,187	-530.7	-2,668	-

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