PT Gunung Raja Paksi Tbk Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2017 - 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	2017 - 2020
Net Income	-17.13	122.28	37.27	58.4	61.9	-8.95	Upgrade
Depreciation & Amortization	28.61	30.68	42.24	42.77	42.4	40.43	Upgrade
Other Operating Activities	0.43	-192.14	12.53	-40.56	-39.4	204.69	Upgrade
Operating Cash Flow	11.9	-39.18	92.04	60.62	64.89	236.16	Upgrade
Operating Cash Flow Growth	-84.62%	-	51.84%	-6.59%	-72.52%	183.07%	Upgrade
Capital Expenditures	-3.79	-5.95	-20.76	-44.06	-32.43	-63.98	Upgrade
Sale of Property, Plant & Equipment	0.01	0.45	0	0	4.04	0.01	Upgrade
Divestitures	18.57	340.54	-	-	-	-	Upgrade
Investment in Securities	-0.5	-0.5	-	-	-	-	Upgrade
Other Investing Activities	2.05	0.19	-0.03	-0.11	-1.68	3.97	Upgrade
Investing Cash Flow	16.35	334.74	-20.79	-44.17	-30.07	-60	Upgrade
Short-Term Debt Issued	-	104.94	314.27	161.09	76.24	184.03	Upgrade
Long-Term Debt Issued	-	-	3.44	36	8.42	17.63	Upgrade
Total Debt Issued	52.06	104.94	317.71	197.1	84.66	201.66	Upgrade
Short-Term Debt Repaid	-	-123.64	-357	-109.37	-90.36	-364.52	Upgrade
Long-Term Debt Repaid	-	-11.12	-19.04	-36.79	-20.12	-15.14	Upgrade
Total Debt Repaid	-83.57	-134.76	-376.04	-146.16	-110.48	-379.66	Upgrade
Net Debt Issued (Repaid)	-31.51	-29.82	-58.33	50.94	-25.82	-178	Upgrade
Repurchase of Common Stock	-277.18	-277.18	-	-	-	-	Upgrade
Common Dividends Paid	-	-	-	-6.19	-	-	Upgrade
Other Financing Activities	279.9	2.51	13.63	-13.94	4.47	-	Upgrade
Financing Cash Flow	-28.8	-304.49	-44.71	30.81	-21.35	-178	Upgrade
Foreign Exchange Rate Adjustments	-5.22	-0.22	1.41	2.89	0.39	-0.37	Upgrade
Miscellaneous Cash Flow Adjustments	-	-20.76	-	-	-	-	Upgrade
Net Cash Flow	-5.77	-29.91	27.94	50.14	13.86	-2.21	Upgrade
Free Cash Flow	8.12	-45.13	71.28	16.55	32.46	172.19	Upgrade
Free Cash Flow Growth	-85.75%	-	330.58%	-49.01%	-81.15%	381.19%	Upgrade
Free Cash Flow Margin	3.44%	-12.83%	15.37%	1.75%	4.50%	28.09%	Upgrade
Free Cash Flow Per Share	0.00	-0.00	0.01	0.00	0.00	0.01	Upgrade
Cash Interest Paid	2.4	3.49	8.88	6.85	1.47	4.3	Upgrade
Cash Income Tax Paid	1.05	36.36	8.68	12.08	5.93	2.56	Upgrade
Levered Free Cash Flow	301.49	-11.53	74.16	-5.16	15.34	154.56	Upgrade
Unlevered Free Cash Flow	304.09	-8.15	78.97	1.71	20.32	161.2	Upgrade

Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.