PT Krakatau Steel (Persero) Tbk (IDX:KRAS)

IDX:KRAS Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	325.46	-154.71	-130.21	19.47	62.83
Depreciation & Amortization	25.06	22.9	24.14	40.77	46.69
Other Operating Activities	-352.27	219.96	270.23	246.33	10.37
Operating Cash Flow	-1.75	88.15	164.16	306.58	119.89
Operating Cash Flow Growth	-	-46.30%	-46.45%	155.72%	69.27%
Capital Expenditures	-34.71	-25.1	-27.99	-32.69	-77.57
Sale of Property, Plant & Equipment	-	0.03	0.98	201.67	4.69
Cash Acquisitions	-	-	-	-	-6.79
Divestitures	-	8.15	207.8	-	-
Investment in Securities	1.68	-	-	-1.01	-0.68
Other Investing Activities	12.92	-48.5	47.86	0.86	5.68
Investing Cash Flow	-20.11	-65.43	228.65	168.83	-74.68
Short-Term Debt Issued	78.09	0.22	-	-	198.4
Long-Term Debt Issued	12.73	16.77	65.21	-	64.23
Total Debt Issued	90.83	16.99	65.21	-	262.63
Short-Term Debt Repaid	-	-	-88.57	-128.86	-
Long-Term Debt Repaid	-92.85	-28.31	-302.06	-267.37	-267.11
Total Debt Repaid	-92.85	-28.31	-390.63	-396.23	-267.11
Net Debt Issued (Repaid)	-2.02	-11.32	-325.43	-396.23	-4.48
Other Financing Activities	-10.81	-11.14	-24	-74.46	-67.74
Financing Cash Flow	-12.83	-22.47	-349.43	-470.69	-72.22
Foreign Exchange Rate Adjustments	-3.65	-2.66	-19.54	-6.39	-0.8
Miscellaneous Cash Flow Adjustments	-	-	-	-4.48	-
Net Cash Flow	-38.35	-2.4	23.84	-6.15	-27.81
Free Cash Flow	-36.46	63.05	136.17	273.89	42.31
Free Cash Flow Growth	-	-53.70%	-50.28%	547.29%	-4.74%
Free Cash Flow Margin	-3.80%	6.60%	9.37%	12.23%	2.00%
Free Cash Flow Per Share	-0.00	0.00	0.01	0.01	0.00
Cash Interest Paid	10.79	10.92	24	74.46	67.74
Cash Income Tax Paid	20.96	16.98	3.22	21.01	11.02
Levered Free Cash Flow	-301.83	17.21	381.54	-213.21	-104.36
Unlevered Free Cash Flow	-205.02	111.03	458.87	-109.77	-22.87

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.