PT Madusari Murni Indah Tbk (IDX:MOLI)
Indonesia
· Delayed Price · Currency is IDR 206.00
-2.00 (-0.96%)
May 19, 2025, 1:32 PM WIB
IDX:MOLI 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 | 14,580 | 12,950 | 83,513 | 22,523 | 29,874 | 66,091 | Upgrade
|
| Depreciation & Amortization | 36,700 | 35,852 | 32,515 | 31,439 | 51,821 | 33,292 | Upgrade
|
| Other Operating Activities | 44,538 | 57,710 | -157,440 | 73,257 | 9,081 | -169,998 | Upgrade
|
| Operating Cash Flow | 95,818 | 106,513 | -41,413 | 127,219 | 90,776 | -70,615 | Upgrade
|
| Operating Cash Flow Growth | 143.29% | - | - | 40.15% | - | - | Upgrade
|
| Capital Expenditures | -21,563 | -19,150 | -54,351 | -49,581 | -51,145 | -139,632 | Upgrade
|
| Sale of Property, Plant & Equipment | 13,599 | 13,641 | 63,099 | 859.01 | 453.18 | 218.55 | Upgrade
|
| Other Investing Activities | 30,260 | -12,212 | 37,330 | 40,648 | -14,948 | 33,708 | Upgrade
|
| Investing Cash Flow | 22,296 | -17,721 | 46,078 | -8,074 | -65,640 | -105,705 | Upgrade
|
| Short-Term Debt Issued | - | 1,153,344 | 1,149,756 | 632,601 | 812,040 | 167,462 | Upgrade
|
| Long-Term Debt Issued | - | - | 37,425 | 85,000 | - | 39,206 | Upgrade
|
| Total Debt Issued | 1,000,324 | 1,153,344 | 1,187,181 | 717,601 | 812,040 | 206,668 | Upgrade
|
| Short-Term Debt Repaid | - | -1,202,878 | -1,001,813 | -669,940 | -827,428 | - | Upgrade
|
| Long-Term Debt Repaid | - | -17,000 | -99,375 | -155,916 | -50,139 | -35,513 | Upgrade
|
| Total Debt Repaid | -1,100,251 | -1,219,878 | -1,101,188 | -825,856 | -877,567 | -35,513 | Upgrade
|
| Net Debt Issued (Repaid) | -99,927 | -66,534 | 85,992 | -108,255 | -65,527 | 171,155 | Upgrade
|
| Common Dividends Paid | -9,997 | -9,997 | - | - | - | -13,426 | Upgrade
|
| Other Financing Activities | -3,717 | -3,717 | -2,917 | -972.3 | 63,078 | -239.76 | Upgrade
|
| Financing Cash Flow | -113,641 | -80,248 | 83,076 | -109,228 | -2,450 | 157,489 | Upgrade
|
| Net Cash Flow | 4,472 | 8,544 | 87,740 | 9,917 | 22,687 | -18,831 | Upgrade
|
| Free Cash Flow | 74,254 | 87,363 | -95,764 | 77,638 | 39,631 | -210,247 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 95.90% | - | - | Upgrade
|
| Free Cash Flow Margin | 5.19% | 6.38% | -6.61% | 5.12% | 2.46% | -14.28% | Upgrade
|
| Free Cash Flow Per Share | 27.26 | 32.07 | -35.16 | 28.50 | 14.55 | -77.18 | Upgrade
|
| Cash Interest Paid | 27,734 | 29,727 | 35,927 | 37,568 | 51,704 | 37,743 | Upgrade
|
| Cash Income Tax Paid | 15,115 | 16,453 | 42,298 | 14,671 | 18,933 | 25,951 | Upgrade
|
| Levered Free Cash Flow | 103,016 | 74,118 | -67,910 | 118,394 | -5,507 | -191,655 | Upgrade
|
| Unlevered Free Cash Flow | 124,486 | 96,884 | -49,070 | 141,748 | 26,398 | -168,085 | Upgrade
|
| Change in Net Working Capital | -75,582 | -45,384 | 95,991 | -113,942 | 42,310 | 148,044 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.