PT Mahkota Group Tbk (IDX:MGRO)
Indonesia
· Delayed Price · Currency is IDR 720.00
-5.00 (-0.69%)
May 15, 2025, 4:00 PM WIB
PT Mahkota Group 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 | -1,633 | -20,851 | -152,234 | -20,104 | 78,537 | -51,748 | Upgrade
|
Depreciation & Amortization | 25,392 | 98,617 | 99,373 | 92,633 | 85,693 | 80,121 | Upgrade
|
Other Operating Activities | -210,905 | -115,773 | 280,131 | -358,261 | -263,106 | -108,987 | Upgrade
|
Operating Cash Flow | -187,146 | -38,008 | 227,270 | -285,732 | -98,876 | -80,614 | Upgrade
|
Capital Expenditures | -443,045 | -319,070 | -180,809 | -123,517 | -76,338 | -67,973 | Upgrade
|
Sale of Property, Plant & Equipment | -30,596 | 7,871 | 1,261 | 2,033 | 3,649 | 1,450 | Upgrade
|
Cash Acquisitions | - | - | - | -8,000 | - | - | Upgrade
|
Sale (Purchase) of Intangibles | -569.6 | -569.6 | -1,423 | -1,669 | - | - | Upgrade
|
Investment in Securities | - | - | - | -1,200 | -1,250 | -350 | Upgrade
|
Investing Cash Flow | -479,384 | -316,942 | -184,381 | -133,107 | -73,939 | -72,210 | Upgrade
|
Short-Term Debt Issued | - | - | - | - | - | 90,000 | Upgrade
|
Long-Term Debt Issued | - | 12,001,684 | 10,688,206 | 10,153,443 | 858,106 | 1,429,272 | Upgrade
|
Total Debt Issued | 14,671,678 | 12,001,684 | 10,688,206 | 10,153,443 | 858,106 | 1,519,272 | Upgrade
|
Short-Term Debt Repaid | - | -12,191 | -19,675 | - | -90,000 | - | Upgrade
|
Long-Term Debt Repaid | - | -11,612,347 | -10,434,193 | -9,343,086 | -530,712 | -1,415,627 | Upgrade
|
Total Debt Repaid | -14,998,287 | -11,624,538 | -10,453,868 | -9,343,086 | -620,712 | -1,415,627 | Upgrade
|
Net Debt Issued (Repaid) | -326,610 | 377,146 | 234,338 | 810,357 | 237,394 | 103,645 | Upgrade
|
Repurchase of Common Stock | - | - | - | - | - | -19,614 | Upgrade
|
Common Dividends Paid | - | - | - | -24,677 | - | -3,525 | Upgrade
|
Other Financing Activities | 3,510 | 3,510 | -7,695 | - | - | - | Upgrade
|
Financing Cash Flow | -323,100 | 380,656 | 226,643 | 785,680 | 237,394 | 80,506 | Upgrade
|
Net Cash Flow | -989,630 | 25,706 | 269,532 | 366,841 | 64,580 | -72,319 | Upgrade
|
Free Cash Flow | -630,191 | -357,078 | 46,461 | -409,249 | -175,214 | -148,587 | Upgrade
|
Free Cash Flow Margin | -12.38% | -7.62% | 0.86% | -5.45% | -2.40% | -3.62% | Upgrade
|
Free Cash Flow Per Share | -178.51 | -101.14 | 13.16 | -115.92 | -49.63 | -42.09 | Upgrade
|
Cash Interest Paid | 96,063 | 100,701 | 117,733 | 95,604 | 65,988 | 53,809 | Upgrade
|
Cash Income Tax Paid | 38,293 | 9,290 | 29,891 | -64,654 | 11,887 | 101,928 | Upgrade
|
Levered Free Cash Flow | -995,285 | -518,192 | -230,989 | -314,210 | -324,169 | 7,648 | Upgrade
|
Unlevered Free Cash Flow | -935,117 | -455,125 | -157,406 | -254,457 | -282,926 | 41,278 | Upgrade
|
Change in Net Working Capital | 561,516 | 277,046 | 47,108 | 284,741 | 406,324 | -15,158 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.