PT Grahaprima Suksesmandiri Tbk (IDX:GTRA)
Indonesia
· Delayed Price · Currency is IDR 126.00
+1.00 (0.79%)
May 5, 2025, 11:40 AM WIB
IDX:GTRA 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 | 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 | 2019 |
| Net Income | 47,296 | 39,423 | 33,421 | 15,834 | 7,788 | 6,728 | Upgrade
|
| Depreciation & Amortization | 38,295 | 36,732 | 36,269 | 26,606 | 17,397 | 16,152 | Upgrade
|
| Other Operating Activities | -45,999 | -42,254 | -10,117 | -14,834 | -4,053 | 9,722 | Upgrade
|
| Operating Cash Flow | 39,593 | 33,901 | 59,574 | 27,606 | 21,132 | 32,602 | Upgrade
|
| Operating Cash Flow Growth | -28.85% | -43.09% | 115.80% | 30.64% | -35.18% | 230.16% | Upgrade
|
| Capital Expenditures | -34,535 | -37,544 | -213,369 | -44,943 | -14,533 | -356 | Upgrade
|
| Sale of Property, Plant & Equipment | 34,647 | 26,119 | 3,911 | 333.33 | 194.09 | 43,959 | Upgrade
|
| Cash Acquisitions | - | - | - | -390 | - | - | Upgrade
|
| Other Investing Activities | -1,231 | -1,669 | -176.22 | - | - | - | Upgrade
|
| Investing Cash Flow | -1,119 | -13,093 | -209,634 | -45,000 | -14,339 | 43,603 | Upgrade
|
| Short-Term Debt Issued | - | 4,978 | 200 | 21,919 | 51,607 | 13,491 | Upgrade
|
| Long-Term Debt Issued | - | 103,752 | 217,956 | 85,096 | 30,332 | 42,707 | Upgrade
|
| Total Debt Issued | 46,590 | 108,731 | 218,156 | 107,015 | 81,939 | 56,199 | Upgrade
|
| Short-Term Debt Repaid | - | -300 | -300 | -29,780 | -53,450 | -17,723 | Upgrade
|
| Long-Term Debt Repaid | - | -136,775 | -74,481 | -153,713 | -113,499 | -111,906 | Upgrade
|
| Total Debt Repaid | -144,363 | -137,075 | -74,781 | -183,493 | -166,949 | -129,629 | Upgrade
|
| Net Debt Issued (Repaid) | -97,773 | -28,344 | 143,374 | -76,479 | -85,010 | -73,430 | Upgrade
|
| Issuance of Common Stock | - | - | 56,831 | 85,000 | 47,400 | - | Upgrade
|
| Other Financing Activities | 8 | 8 | -126.38 | 400 | - | - | Upgrade
|
| Financing Cash Flow | -97,765 | -28,336 | 200,079 | 8,921 | -37,610 | -73,430 | Upgrade
|
| Net Cash Flow | -59,291 | -7,529 | 50,019 | -8,472 | -30,817 | 2,775 | Upgrade
|
| Free Cash Flow | 5,057 | -3,643 | -153,795 | -17,337 | 6,599 | 32,246 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -79.54% | 283.57% | Upgrade
|
| Free Cash Flow Margin | 1.10% | -0.85% | -44.59% | -8.03% | 4.48% | 25.52% | Upgrade
|
| Free Cash Flow Per Share | 2.67 | -1.92 | -85.31 | -13.21 | 33.77 | 168.39 | Upgrade
|
| Cash Interest Paid | 69,930 | 69,930 | 63,733 | 39,743 | - | - | Upgrade
|
| Cash Income Tax Paid | 1,396 | 1,396 | -6,634 | 4,691 | 3,441 | 2,895 | Upgrade
|
| Levered Free Cash Flow | -17,153 | -24,070 | -180,465 | -16,730 | 1,711 | 30,429 | Upgrade
|
| Unlevered Free Cash Flow | 24,941 | 19,042 | -142,003 | 7,810 | 24,191 | 50,041 | Upgrade
|
| Change in Net Working Capital | 60,242 | 57,729 | 31,195 | 13,192 | 8,197 | -11,536 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.