PT Indopoly Swakarsa Industry Tbk (IDX:IPOL)

IDX:IPOL Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	1.06	0.29	3.18	8.83	7.89
Depreciation & Amortization	-	11.52	11.09	11.14	11.64
Other Operating Activities	1.39	3.25	-8.41	-18.54	15.4
Operating Cash Flow	2.45	15.06	5.85	1.43	34.93
Operating Cash Flow Growth	-83.74%	157.16%	310.19%	-95.91%	70.03%
Capital Expenditures	-85.39	-21.74	-8.15	-10.65	-4.18
Sale of Property, Plant & Equipment	0.09	0.06	0.08	0.55	0.1
Investment in Securities	0.76	-1.07	1.44	-3.5	-
Investing Cash Flow	-84.54	-22.75	-6.63	-13.59	-4.08
Short-Term Debt Issued	243.54	172.83	177.47	164.88	141.47
Long-Term Debt Issued	64.81	4.22	0.46	3.69	0.9
Total Debt Issued	308.35	177.05	177.93	168.57	142.37
Short-Term Debt Repaid	-231.02	-166.17	-182.21	-156.65	-151.6
Long-Term Debt Repaid	-1.3	-1.4	-1.82	-5.4	-4.9
Total Debt Repaid	-232.32	-167.57	-184.03	-162.05	-156.5
Net Debt Issued (Repaid)	76.03	9.48	-6.1	6.52	-14.13
Common Dividends Paid	-	-	-2.45	-2.21	-
Other Financing Activities	-	-	-	-	0.08
Financing Cash Flow	76.03	9.48	-8.55	4.3	-14.05
Foreign Exchange Rate Adjustments	-0.35	0.06	1.31	0.08	0.9
Net Cash Flow	-7.64	1.85	-8.01	-7.78	17.7
Free Cash Flow	-82.94	-6.68	-2.29	-9.22	30.75
Free Cash Flow Growth	-	-	-	-	60.36%
Free Cash Flow Margin	-39.14%	-3.45%	-1.01%	-3.85%	15.54%
Free Cash Flow Per Share	-0.01	-0.00	-	-0.00	0.01
Cash Interest Paid	-	4.94	4.25	3.96	4.34
Cash Income Tax Paid	-	-0.61	1.81	3.38	2.25
Levered Free Cash Flow	-93.41	-6.32	2.96	-11.47	27.74
Unlevered Free Cash Flow	-89.93	-3.2	5.62	-8.98	30.42
Change in Net Working Capital	9.29	-3.72	3.6	20.46	-12.74

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.