PT Toba Pulp Lestari Tbk Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-77.24	-69.42	-21.46	-25.76	-20.49	0.7
Depreciation & Amortization	38.68	38.47	44.83	43.52	37.45	38.54
Other Operating Activities	69.34	71.45	5.98	45.81	24.62	-27.35
Operating Cash Flow	30.78	40.49	29.35	63.57	41.59	11.89
Operating Cash Flow Growth	3.74%	37.96%	-53.83%	52.86%	249.80%	-
Capital Expenditures	-33.39	-40.1	-38.11	-63.01	-41.45	-34.29
Investment in Securities	-	-	-	0	-	0
Other Investing Activities	0.02	0.03	0.42	-0.11	0.18	-0.43
Investing Cash Flow	-33.37	-40.07	-37.69	-63.12	-41.28	-34.72
Long-Term Debt Issued	-	-	8.57	-	-	23.53
Total Debt Issued	5	-	8.57	-	-	23.53
Long-Term Debt Repaid	-	-0.32	-0.34	-0.29	-0.26	-0.49
Total Debt Repaid	-0.25	-0.32	-0.34	-0.29	-0.26	-0.49
Net Debt Issued (Repaid)	4.75	-0.32	8.23	-0.29	-0.26	23.05
Financing Cash Flow	4.75	-0.32	8.23	-0.29	-0.26	23.05
Net Cash Flow	2.16	0.11	-0.11	0.16	0.05	0.22
Free Cash Flow	-2.62	0.4	-8.76	0.57	0.14	-22.4
Free Cash Flow Growth	-	-	-	313.14%	-	-
Free Cash Flow Margin	-3.29%	0.46%	-7.51%	0.59%	0.08%	-15.25%
Free Cash Flow Per Share	-0.00	-	-0.01	-	-	-0.02
Cash Interest Paid	-	-	-	-	4	-
Cash Income Tax Paid	0.04	-0	0.06	0.24	0.03	0
Levered Free Cash Flow	14.1	8.82	-8.44	1.38	-19.37	-36.87
Unlevered Free Cash Flow	19.55	14.27	-3.08	11.08	-6.71	-31.21