IDX:KRAS Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	374.95	325.46	-154.71	-130.21	19.47	62.83
Depreciation & Amortization	25.28	25.06	22.9	24.14	40.77	46.69
Other Operating Activities	-536.57	-352.27	219.96	270.23	246.33	10.37
Operating Cash Flow	-136.34	-1.75	88.15	164.16	306.58	119.89
Operating Cash Flow Growth	-	-	-46.30%	-46.45%	155.72%	69.27%
Capital Expenditures	-36.14	-34.71	-25.1	-27.99	-32.69	-77.57
Sale of Property, Plant & Equipment	-0.12	-	0.03	0.98	201.67	4.69
Cash Acquisitions	-	-	-	-	-	-6.79
Divestitures	3.58	-	8.15	207.8	-	-
Investment in Securities	1.68	1.68	-	-	-1.01	-0.68
Other Investing Activities	11.76	12.92	-48.5	47.86	0.86	5.68
Investing Cash Flow	-19.24	-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	265.62	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	-97.95	-92.85	-28.31	-390.63	-396.23	-267.11
Net Debt Issued (Repaid)	167.67	-2.02	-11.32	-325.43	-396.23	-4.48
Other Financing Activities	-13.86	-10.81	-11.14	-24	-74.46	-67.74
Financing Cash Flow	153.81	-12.83	-22.47	-349.43	-470.69	-72.22
Foreign Exchange Rate Adjustments	-0.24	-3.65	-2.66	-19.54	-6.39	-0.8
Miscellaneous Cash Flow Adjustments	-	-	-	-	-4.48	-
Net Cash Flow	-2	-38.35	-2.4	23.84	-6.15	-27.81
Free Cash Flow	-172.47	-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	-17.47%	-3.80%	6.60%	9.37%	12.23%	2.00%
Free Cash Flow Per Share	-0.01	-0.00	0.00	0.01	0.01	0.00
Cash Interest Paid	13.83	10.79	10.92	24	74.46	67.74
Cash Income Tax Paid	33.52	20.96	16.98	3.22	21.01	11.02
Levered Free Cash Flow	-456.76	-301.83	17.21	381.54	-213.21	-104.36
Unlevered Free Cash Flow	-367.01	-205.02	111.03	458.87	-109.77	-22.87

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