PT Bank Multiarta Sentosa Tbk (IDX:MASB)

Nevro Cash Flow Statement

Financials in millions IDR. 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	211,059	214,693	243,857	304,602	213,129	108,192
Depreciation & Amortization	39,109	36,406	32,466	21,391	17,902	12,152
Change in Other Net Operating Assets	-2,174,446	-2,703,218	-921,254	-758,123	-462,739	482,012
Other Operating Activities	40,480	115,325	72,639	558.79	111,399	-171,545
Operating Cash Flow	-1,883,799	-2,336,794	-572,292	-431,571	-120,308	430,810
Capital Expenditures	-27,819	-27,210	-10,345	-46,949	-3,676	-2,104
Sale of Property, Plant and Equipment	4,348	85.59	108.48	104.46	106	213.45
Investment in Securities	320,323	-641,307	-2,979,082	1,541,318	996,187	-6,806,948
Investing Cash Flow	296,851	-668,432	-2,989,319	1,494,473	992,617	-6,808,838
Issuance of Common Stock	-	-	-	562,920	625,553	-
Net Increase (Decrease) in Deposit Accounts	1,299,184	1,394,524	5,657,346	-2,670,162	843,426	6,779,783
Other Financing Activities	-	-	-	-	-2,845	-
Financing Cash Flow	1,299,184	1,394,524	5,657,346	-2,107,243	1,466,134	6,779,783
Foreign Exchange Rate Adjustments	3,266	5,135	3,913	3,753	3,803	3,517
Net Cash Flow	-284,498	-1,605,566	2,099,647	-1,040,588	2,342,246	405,273
Free Cash Flow	-1,911,618	-2,364,004	-582,638	-478,520	-123,985	428,707
Free Cash Flow Margin	-218.62%	-282.23%	-73.31%	-64.11%	-21.96%	102.53%
Free Cash Flow Per Share	-1363.48	-1686.15	-415.57	-373.51	-107.99	406.36
Cash Interest Paid	983,448	963,607	711,901	524,084	667,363	756,054
Cash Income Tax Paid	61,079	61,611	71,137	103,492	64,004	36,091

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