PT Kirana Megatara Tbk (IDX:KMTR)
Indonesia
· Delayed Price · Currency is IDR 280.00
+2.00 (0.72%)
May 9, 2025, 3:25 PM WIB
PT Kirana Megatara 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 393,123 | 194,843 | -70,395 | -23,829 | 81,625 | 194,795 | Upgrade
|
| Depreciation & Amortization | 80,804 | 78,711 | 78,170 | 106,774 | 116,567 | 121,479 | Upgrade
|
| Other Operating Activities | -619,292 | -693,839 | -44,919 | 1,029,398 | -609,315 | -906,183 | Upgrade
|
| Operating Cash Flow | -145,365 | -420,285 | -37,144 | 1,112,343 | -411,123 | -589,908 | Upgrade
|
| Capital Expenditures | -59,244 | -56,829 | -33,615 | -64,134 | -40,533 | -70,245 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,022 | 2,932 | 6,551 | 5,284 | 4,419 | 4,472 | Upgrade
|
| Divestitures | 62,000 | 62,000 | - | - | - | - | Upgrade
|
| Other Investing Activities | -3,531 | -4,066 | 292.57 | 4,926 | 2,973 | 2,197 | Upgrade
|
| Investing Cash Flow | 1,247 | 4,037 | -26,772 | -53,924 | -33,141 | -63,577 | Upgrade
|
| Short-Term Debt Issued | - | 4,286,635 | 1,626,861 | 299,874 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,844,101 | 2,813,636 | 2,558,047 | Upgrade
|
| Total Debt Issued | 3,916,049 | 4,286,635 | 1,626,861 | 2,143,975 | 2,813,636 | 2,558,047 | Upgrade
|
| Short-Term Debt Repaid | - | -3,653,288 | -1,724,558 | -199,400 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -2,955,510 | -2,247,518 | -1,826,618 | Upgrade
|
| Total Debt Repaid | -3,585,722 | -3,653,288 | -1,724,558 | -3,154,911 | -2,247,518 | -1,826,618 | Upgrade
|
| Net Debt Issued (Repaid) | 330,327 | 633,348 | -97,698 | -1,010,936 | 566,118 | 731,428 | Upgrade
|
| Common Dividends Paid | - | - | - | -40,748 | -98,749 | - | Upgrade
|
| Other Financing Activities | -5,713 | -53,747 | -14,746 | - | - | - | Upgrade
|
| Financing Cash Flow | 324,614 | 579,601 | -112,444 | -1,051,684 | 467,370 | 731,428 | Upgrade
|
| Foreign Exchange Rate Adjustments | 13,700 | 12,458 | -3,379 | 23,688 | 1,781 | 1,289 | Upgrade
|
| Net Cash Flow | 194,195 | 175,812 | -179,739 | 30,424 | 24,887 | 79,232 | Upgrade
|
| Free Cash Flow | -204,609 | -477,114 | -70,759 | 1,048,210 | -451,655 | -660,154 | Upgrade
|
| Free Cash Flow Margin | -1.69% | -4.24% | -0.77% | 9.13% | -3.67% | -7.50% | Upgrade
|
| Free Cash Flow Per Share | -24.91 | -58.08 | -8.61 | 127.59 | -54.98 | -80.36 | Upgrade
|
| Cash Interest Paid | 227,754 | 228,909 | 173,995 | 139,185 | 104,548 | 85,314 | Upgrade
|
| Cash Income Tax Paid | 1,779 | 10,382 | 16,798 | 51,026 | 98,798 | -107,243 | Upgrade
|
| Levered Free Cash Flow | -409,160 | -630,509 | -9,968 | 984,002 | -374,332 | -916,013 | Upgrade
|
| Unlevered Free Cash Flow | -249,508 | -472,229 | 93,442 | 1,067,157 | -323,372 | -869,635 | Upgrade
|
| Change in Net Working Capital | 837,832 | 872,800 | 41,131 | -830,417 | 574,133 | 1,166,025 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.