PT Logindo Samudramakmur Tbk. (IDX:LEAD)

IDX:LEAD 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	3.63	3.54	-5.41	-5.99	-2.66	-2.69
Depreciation & Amortization	13.19	13.41	11.96	10.95	10.21	10.32
Other Operating Activities	4.71	3.93	4.58	2.98	-1.05	1.23
Operating Cash Flow	21.53	20.87	11.14	7.94	6.51	8.86
Operating Cash Flow Growth	164.69%	87.37%	40.23%	21.99%	-26.48%	50.68%
Capital Expenditures	-3.56	-4.15	-4.43	-2.3	-1.8	-1.39
Sale of Property, Plant & Equipment	0.12	0.13	0.02	0.1	0.02	-
Other Investing Activities	0.04	0.02	-0.08	-0.12	-0.03	1.6
Investing Cash Flow	-3.4	-4	-4.49	-2.32	-1.81	0.21
Long-Term Debt Issued	-	-	-	-	-	37.67
Total Debt Issued	-	-	-	-	-	37.67
Long-Term Debt Repaid	-	-8.43	-5.67	-6.08	-4.19	-46.76
Total Debt Repaid	-8.41	-8.43	-5.67	-6.08	-4.19	-46.76
Net Debt Issued (Repaid)	-8.41	-8.43	-5.67	-6.08	-4.19	-9.09
Other Financing Activities	-14.39	-11.33	-	-0.02	-0.15	-0.07
Financing Cash Flow	-22.8	-19.76	-5.67	-6.11	-4.33	-9.16
Foreign Exchange Rate Adjustments	0.17	0.02	0.01	-0	0.01	0.01
Net Cash Flow	-4.49	-2.86	0.99	-0.48	0.38	-0.08
Free Cash Flow	17.98	16.72	6.71	5.64	4.72	7.46
Free Cash Flow Growth	351.09%	149.10%	18.93%	19.66%	-36.80%	100.15%
Free Cash Flow Margin	40.03%	35.81%	20.48%	19.13%	16.43%	29.18%
Free Cash Flow Per Share	0.00	0.00	0.00	0.00	0.00	0.00
Cash Interest Paid	1.59	0.16	0.29	0.02	0.15	0.07
Cash Income Tax Paid	0.81	0.06	0.02	0.17	0.48	0.05
Levered Free Cash Flow	-8.03	-1.69	2.46	4.48	3.36	0.88
Unlevered Free Cash Flow	-3.15	3.1	6.68	7.02	4.97	2.6
Change in Net Working Capital	18.39	12.01	0.91	1.02	3.96	6.69

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.