PT Kencana Energi Lestari Tbk (IDX:KEEN)

NV5 Global Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	4.61	6.23	12.91	12.56	6.67	6.72
Depreciation & Amortization	0.22	0.22	0.24	0.21	0.21	0.2
Other Operating Activities	9.46	-1.28	-3.8	-5.89	-7.67	-3.36
Operating Cash Flow	14.29	5.17	9.36	6.88	-0.79	3.56
Operating Cash Flow Growth	789.80%	-44.70%	36.02%	-	-	-
Capital Expenditures	-1.96	-0	-0.56	-0.21	-0.07	-0.02
Sale of Property, Plant & Equipment	-	-	0.01	-	-	-
Cash Acquisitions	0.64	0.64	0	-1.65	-	-
Investment in Securities	-	-	-	-0.04	-	-
Investing Cash Flow	-1.32	0.63	-0.55	-2.13	-0.42	-0.3
Short-Term Debt Issued	-	0.61	2.67	5.05	2.1	-
Long-Term Debt Issued	-	8.02	74.21	8.28	49.4	37.11
Total Debt Issued	9.9	8.63	76.88	13.32	51.5	37.11
Short-Term Debt Repaid	-	-2.85	-9.66	-0.21	-	-
Long-Term Debt Repaid	-	-9.1	-59.36	-6.52	-35.42	-34.79
Total Debt Repaid	-12.22	-11.95	-69.02	-6.73	-35.42	-34.79
Net Debt Issued (Repaid)	-2.32	-3.32	7.86	6.6	16.08	2.33
Common Dividends Paid	-1.7	-1.7	-1.6	-1.35	-1	-0.73
Other Financing Activities	-8.93	-8.54	-9.21	-7.42	-11.69	-4.29
Financing Cash Flow	-12.95	-13.56	-2.96	-2.17	3.39	-2.69
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	0.02	-7.75	5.85	2.58	2.18	0.56
Free Cash Flow	12.33	5.17	8.8	6.67	-0.86	3.54
Free Cash Flow Growth	817.67%	-41.24%	31.84%	-	-	-
Free Cash Flow Margin	36.02%	13.65%	18.32%	15.95%	-2.35%	13.94%
Free Cash Flow Per Share	0.00	0.00	0.00	0.00	-	0.00
Cash Interest Paid	7.23	7.23	5.62	5.35	4.77	3.86
Cash Income Tax Paid	0.89	0.89	0.77	0.26	0.28	-
Levered Free Cash Flow	1.96	1.63	16.87	11.14	-16.5	6.04
Unlevered Free Cash Flow	6.5	6.36	21.13	14.9	-12.69	9.81
Change in Net Working Capital	2.42	5.19	-6.34	0.16	24.64	-3.04

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