PT Meratus Jasa Prima Tbk (IDX:KARW)

PT Meratus Jasa Prima Tbk Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-0.15	-0.08	0.08	1.2	0.96	-0.59
Depreciation & Amortization	1.95	1.95	1.85	1.88	1.84	1.84
Other Operating Activities	0.13	-1	-0.71	-0	0.64	-0.27
Operating Cash Flow	1.93	0.87	1.22	3.08	3.44	0.97
Operating Cash Flow Growth	194.02%	-28.99%	-60.32%	-10.65%	253.28%	-37.52%
Capital Expenditures	-0.44	-0.44	-0.1	-0.27	-0.11	-0.08
Sale of Property, Plant & Equipment	0.01	0.01	-	-	0.02	-
Investing Cash Flow	-0.43	-0.43	-0.1	-0.27	-0.09	-0.08
Short-Term Debt Issued	-	-	-	-	0.22	-
Total Debt Issued	-	-	-	-	0.22	-
Short-Term Debt Repaid	-	-0.05	-0.16	-3.32	-5.08	-1
Long-Term Debt Repaid	-	-0.31	-0.01	-0.06	-0.06	-0.06
Total Debt Repaid	-0.37	-0.37	-0.17	-3.38	-5.14	-1.06
Net Debt Issued (Repaid)	-0.37	-0.37	-0.17	-3.38	-4.92	-1.06
Financing Cash Flow	-0.37	-0.37	-0.17	-3.38	-4.92	-1.06
Foreign Exchange Rate Adjustments	0.03	0.05	0.06	-0.01	-0.08	-0.03
Net Cash Flow	1.16	0.12	1.01	-0.58	-1.64	-0.19
Free Cash Flow	1.49	0.43	1.12	2.81	3.34	0.89
Free Cash Flow Growth	148.44%	-61.52%	-60.19%	-15.81%	273.97%	-41.90%
Free Cash Flow Margin	29.48%	7.76%	24.36%	41.41%	46.75%	30.41%
Free Cash Flow Per Share	0.00	0.00	0.00	0.01	0.01	0.00
Cash Income Tax Paid	0.58	0.58	0.73	0.6	-0.05	-0.06
Levered Free Cash Flow	1.58	0.67	45.07	2.68	3.03	0.83
Unlevered Free Cash Flow	1.58	0.67	45.07	2.68	3.03	0.83

Source: S&P Global Market Intelligence. Standard template. Financial Sources.