PT FKS Multi Agro Tbk (IDX:FISH)

PT FKS Multi Agro Tbk Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	8.72	8.73	24.18	32.24	28.89
Depreciation & Amortization	10.21	9.72	9.62	9.85	9.43
Other Amortization	0.25	0.21	0.22	0.22	0.23
Other Operating Activities	-0.16	33.71	4.45	-17.66	-94.3
Operating Cash Flow	19.02	52.36	38.47	24.65	-55.75
Operating Cash Flow Growth	-63.68%	36.11%	56.04%	-	-
Capital Expenditures	-8.07	-10.9	-14.77	-7.05	-6.66
Sale of Property, Plant & Equipment	0.16	0.15	0.46	0.21	0.09
Cash Acquisitions	-	-	-	-4.34	-
Sale (Purchase) of Intangibles	-1.87	-0.2	-0.09	-0.06	-0.51
Investment in Securities	-9.01	-	-4.01	-	-
Investing Cash Flow	-18.8	-10.95	-18.42	-11.24	-7.08
Short-Term Debt Issued	425.34	401.88	583.28	711.15	504.63
Long-Term Debt Issued	50.47	18.83	-	52.28	42.02
Total Debt Issued	475.81	420.71	583.28	763.44	546.65
Short-Term Debt Repaid	-412.3	-423.4	-567.4	-719.41	-454.57
Long-Term Debt Repaid	-59.8	-15.3	-11.62	-62.63	-19.54
Total Debt Repaid	-472.09	-438.7	-579.02	-782.04	-474.11
Net Debt Issued (Repaid)	3.72	-17.99	4.25	-18.6	72.54
Common Dividends Paid	-4.4	-9.99	-14.97	-9.27	-8.35
Other Financing Activities	0.74	-0.24	-0.09	-0	-0
Financing Cash Flow	0.06	-28.22	-10.81	-27.87	64.19
Foreign Exchange Rate Adjustments	-0.16	-0.27	2.02	-0.89	-0.2
Net Cash Flow	0.12	12.91	11.25	-15.34	1.16
Free Cash Flow	10.95	41.45	23.69	17.61	-62.41
Free Cash Flow Growth	-73.59%	74.96%	34.57%	-	-
Free Cash Flow Margin	0.93%	3.21%	1.69%	1.13%	-4.60%
Free Cash Flow Per Share	0.00	0.01	0.01	0.00	-0.01
Cash Interest Paid	8.33	10.41	10.65	7.89	5.95
Cash Income Tax Paid	12.01	13.39	10.69	10.22	9.34
Levered Free Cash Flow	8.17	49.03	17.94	13.86	-63.44
Unlevered Free Cash Flow	13.34	55.2	24.77	19.04	-59.86

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.