PT Emdeki Utama Tbk (IDX:MDKI)
Indonesia
· Delayed Price · Currency is IDR 154.00
-2.00 (-1.28%)
Jun 16, 2025, 11:29 AM WIB
PT Emdeki Utama 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 | 28,714 | 27,548 | 47,795 | 37,950 | 38,710 | 39,839 | Upgrade
|
| Depreciation & Amortization | 22,434 | 17,697 | 17,018 | 15,014 | 14,848 | 13,984 | Upgrade
|
| Other Operating Activities | 37,635 | 15,355 | 917 | -53,470 | -23,715 | 8,503 | Upgrade
|
| Operating Cash Flow | 88,783 | 60,600 | 65,730 | -506 | 29,843 | 62,326 | Upgrade
|
| Operating Cash Flow Growth | 64.03% | -7.80% | - | - | -52.12% | 52.02% | Upgrade
|
| Capital Expenditures | -8,438 | -10,456 | -5,441 | -19,910 | -6,354 | -3,430 | Upgrade
|
| Other Investing Activities | - | - | - | -30 | - | -51 | Upgrade
|
| Investing Cash Flow | -8,438 | -10,456 | -5,441 | -19,940 | -6,354 | -3,481 | Upgrade
|
| Short-Term Debt Issued | - | - | 5,280 | - | 10,000 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 4,950 | 4,500 | - | - | Upgrade
|
| Total Debt Issued | - | - | 10,230 | 4,500 | 10,000 | - | Upgrade
|
| Short-Term Debt Repaid | - | -11,381 | - | -280 | - | -4,000 | Upgrade
|
| Long-Term Debt Repaid | - | -18,235 | -3,059 | -1,182 | -90 | -80 | Upgrade
|
| Total Debt Repaid | -30,647 | -29,616 | -3,059 | -1,462 | -90 | -4,080 | Upgrade
|
| Net Debt Issued (Repaid) | -30,647 | -29,616 | 7,171 | 3,038 | 9,910 | -4,080 | Upgrade
|
| Common Dividends Paid | -30,362 | -30,362 | -25,302 | -25,302 | -30,362 | -22,771 | Upgrade
|
| Other Financing Activities | 5,587 | 5,587 | -6,310 | -5,000 | - | - | Upgrade
|
| Financing Cash Flow | -55,422 | -54,391 | -24,441 | -27,264 | -20,452 | -26,851 | Upgrade
|
| Net Cash Flow | 24,923 | -4,247 | 35,848 | -47,710 | 3,037 | 31,994 | Upgrade
|
| Free Cash Flow | 80,345 | 50,144 | 60,289 | -20,416 | 23,489 | 58,896 | Upgrade
|
| Free Cash Flow Growth | 67.28% | -16.83% | - | - | -60.12% | 109.99% | Upgrade
|
| Free Cash Flow Margin | 24.12% | 14.56% | 12.81% | -4.19% | 5.91% | 16.83% | Upgrade
|
| Free Cash Flow Per Share | 31.75 | 19.82 | 23.83 | -8.07 | 9.28 | 23.28 | Upgrade
|
| Cash Interest Paid | 799 | 827 | 655 | 1,090 | 338 | 1,097 | Upgrade
|
| Cash Income Tax Paid | 6,278 | 6,952 | 8,618 | 12,409 | 10,220 | 2,994 | Upgrade
|
| Levered Free Cash Flow | 54,726 | 20,759 | 44,393 | -25,845 | 11,503 | 39,462 | Upgrade
|
| Unlevered Free Cash Flow | 55,226 | 21,276 | 44,802 | -25,163 | 11,714 | 40,148 | Upgrade
|
| Change in Net Working Capital | -23,431 | 2,468 | -306 | 47,911 | 18,061 | -2,800 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.