PT Multipolar Technology Tbk (IDX:MLPT)
Indonesia
· Delayed Price · Currency is IDR 32,500
-50 (-0.15%)
May 9, 2025, 3:49 PM WIB
IDX:MLPT 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 30, 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 | 367,596 | 368,880 | 224,435 | 559,004 | 259,198 | 172,535 | Upgrade
|
| Depreciation & Amortization | 228,030 | 228,030 | 194,122 | 138,799 | 151,267 | 159,627 | Upgrade
|
| Other Amortization | - | - | - | 251 | - | - | Upgrade
|
| Other Operating Activities | -196,755 | -194,707 | 146,324 | -434,464 | 70,502 | 248,332 | Upgrade
|
| Operating Cash Flow | 398,871 | 402,203 | 564,881 | 263,590 | 480,967 | 580,494 | Upgrade
|
| Operating Cash Flow Growth | 11.07% | -28.80% | 114.30% | -45.20% | -17.14% | 286.66% | Upgrade
|
| Capital Expenditures | -67,699 | -143,777 | -532,790 | -181,781 | -88,121 | -80,872 | Upgrade
|
| Sale of Property, Plant & Equipment | 38,012 | 37,652 | 1,310 | 872 | 779 | 1,389 | Upgrade
|
| Cash Acquisitions | - | - | - | -500 | - | - | Upgrade
|
| Divestitures | - | - | - | 352,505 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -3,063 | -13,274 | -58,208 | -57,514 | -359 | -526 | Upgrade
|
| Investment in Securities | 5,316 | 3,823 | -31,913 | -119,334 | -32,501 | -14,395 | Upgrade
|
| Other Investing Activities | - | - | - | - | -1,114 | - | Upgrade
|
| Investing Cash Flow | 163,077 | 74,935 | -621,601 | 177,090 | -121,316 | -94,404 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 5,000 | - | Upgrade
|
| Long-Term Debt Issued | - | 137,996 | 318,033 | 66,813 | - | 99,000 | Upgrade
|
| Total Debt Issued | 5,441 | 137,996 | 318,033 | 66,813 | 5,000 | 99,000 | Upgrade
|
| Long-Term Debt Repaid | - | -157,967 | -61,895 | -27,687 | -93,340 | -107,125 | Upgrade
|
| Net Debt Issued (Repaid) | -147,643 | -19,971 | 256,138 | 39,126 | -88,340 | -8,125 | Upgrade
|
| Common Dividends Paid | -406,875 | -406,875 | -339,375 | -543,750 | -215,625 | -249,375 | Upgrade
|
| Other Financing Activities | -16,655 | -18,358 | 885 | 2,807 | 18,251 | -3,579 | Upgrade
|
| Financing Cash Flow | -571,173 | -445,204 | -82,352 | -501,817 | -285,714 | -261,079 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3,050 | 2,834 | -995 | 4,640 | 743 | 1,442 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -1,935 | - | - | Upgrade
|
| Net Cash Flow | -6,175 | 34,768 | -140,067 | -58,432 | 74,680 | 226,453 | Upgrade
|
| Free Cash Flow | 331,172 | 258,426 | 32,091 | 81,809 | 392,846 | 499,622 | Upgrade
|
| Free Cash Flow Growth | - | 705.29% | -60.77% | -79.17% | -21.37% | - | Upgrade
|
| Free Cash Flow Margin | 8.98% | 6.93% | 0.97% | 2.38% | 13.11% | 18.60% | Upgrade
|
| Free Cash Flow Per Share | 176.23 | 137.83 | 17.11 | 43.63 | 209.52 | 266.46 | Upgrade
|
| Cash Interest Paid | 38,808 | 38,808 | 19,636 | 7,179 | 13,756 | 19,115 | Upgrade
|
| Cash Income Tax Paid | 84,490 | 84,490 | 77,181 | 65,319 | 49,295 | 33,450 | Upgrade
|
| Levered Free Cash Flow | 277,177 | 154,674 | -49,707 | -26,652 | 356,587 | 457,016 | Upgrade
|
| Unlevered Free Cash Flow | 300,073 | 178,929 | -37,435 | -22,165 | 365,184 | 468,963 | Upgrade
|
| Change in Net Working Capital | 50,658 | 87,498 | -172,003 | 117,194 | -125,952 | -257,532 | Upgrade
|
Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.