IDX:GOLF Cash Flow Statement

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	67,575	60,176	25,534	-32.04
Depreciation & Amortization	-	13,142	12,968	14,564
Other Operating Activities	-49,850	14,204	-1,343	-7,386
Operating Cash Flow	17,725	87,523	37,159	7,147
Operating Cash Flow Growth	-79.75%	135.54%	419.96%	-
Capital Expenditures	-304,753	-10,415	-2,686	-381.37
Sale of Property, Plant & Equipment	216.22	-	444	70
Other Investing Activities	-48,928	-40,778	-55,178	-28,142
Investing Cash Flow	-353,465	-51,193	-57,420	-28,454
Long-Term Debt Issued	443,358	-	-	-
Long-Term Debt Repaid	-4,157	-701.88	-653.05	-156.75
Net Debt Issued (Repaid)	439,201	-701.88	-653.05	-156.75
Issuance of Common Stock	390,000	-	-	-
Other Financing Activities	-14,234	-	45,000	30,162
Financing Cash Flow	814,967	-701.88	44,347	30,005
Foreign Exchange Rate Adjustments	-	-19.98	77.54	55.48
Net Cash Flow	479,227	35,608	24,164	8,754
Free Cash Flow	-287,028	77,108	34,473	6,765
Free Cash Flow Growth	-	123.67%	409.57%	-
Free Cash Flow Margin	-144.97%	43.42%	30.88%	9.31%
Free Cash Flow Per Share	-16.55	4.40	1.97	0.39
Cash Interest Paid	-	95.31	18.61	18.94
Cash Income Tax Paid	-	8,938	2,755	1,963
Levered Free Cash Flow	-927,003	-15,910	41,771	-
Unlevered Free Cash Flow	-925,837	-15,845	41,845	-
Change in Net Working Capital	666,377	63,228	-11,397	-

Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.