PT Indo Boga Sukses 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	-640.08	2,683	6,577	7,060	4,030	-264.96
Depreciation & Amortization	13,217	10,288	10,240	11,136	9,096	6,932
Other Operating Activities	-16,599	-13,939	-29,233	-34,421	4,448	-779.5
Operating Cash Flow	-4,023	-967.93	-12,415	-16,226	17,574	5,888
Operating Cash Flow Growth	-	-	-	-	198.47%	108.16%
Capital Expenditures	-	-	-	-100,527	-8.37	-10,309
Cash Acquisitions	-	-	-	-	-21,234	-
Divestitures	-	-	-	-	700	-
Other Investing Activities	4,060	-	-897.24	-1,200	-	-2,075
Investing Cash Flow	4,060	-	-897.24	-101,727	-20,542	-12,384
Short-Term Debt Issued	-	-	3,223	-	11,948	6,108
Long-Term Debt Issued	-	-	-	-	14,228	147.07
Total Debt Issued	-	-	3,223	-	26,176	6,255
Short-Term Debt Repaid	-	-	-12,793	-13,848	-22,986	-1,188
Long-Term Debt Repaid	-	-1,901	-527.19	-97.32	-445.28	-310.97
Total Debt Repaid	-1,465	-1,901	-13,320	-13,945	-23,431	-1,499
Net Debt Issued (Repaid)	-1,465	-1,901	-10,097	-13,945	2,745	4,756
Issuance of Common Stock	4,678	4,678	537.21	152,490	-	-
Financing Cash Flow	3,213	2,776	-9,560	138,545	2,745	4,756
Net Cash Flow	3,250	1,809	-22,872	20,593	-223.7	-1,740
Free Cash Flow	-4,023	-967.93	-12,415	-116,753	17,566	-4,421
Free Cash Flow Margin	-12.12%	-2.13%	-15.91%	-148.74%	28.19%	-8.29%
Free Cash Flow Per Share	-0.50	-0.12	-1.83	-15.50	5.80	-4.35
Cash Interest Paid	340.99	272.85	401.23	1,735	663.58	449.97
Levered Free Cash Flow	44,532	39,393	-26,172	-129,361	17,500	-6,093
Unlevered Free Cash Flow	45,180	40,371	-24,512	-127,860	18,110	-5,743

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.