PT Madusari Murni Indah Tbk (IDX:MOLI)

IDX:MOLI Cash Flow Statement

Financials in millions IDR. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	118,809	75,456	12,950	83,513	22,523	29,874
Depreciation & Amortization	46,610	39,271	35,852	32,515	31,439	51,821
Other Operating Activities	258,639	332,144	57,710	-157,440	73,257	9,081
Operating Cash Flow	424,058	446,871	106,513	-41,413	127,219	90,776
Operating Cash Flow Growth	247.60%	319.55%	-	-	40.15%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-67,100	-23,894	-19,150	-54,351	-49,581	-51,145
Sale of Property, Plant & Equipment	289.98	324.68	13,641	63,099	859.01	453.18
Other Investing Activities	44,588	17,432	-12,212	37,330	40,648	-14,948
Investing Cash Flow	-22,222	-6,137	-17,721	46,078	-8,074	-65,640

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	790,746	1,153,344	1,149,756	632,601	812,040
Long-Term Debt Issued	-	-	-	37,425	85,000	-
Total Debt Issued	447,091	790,746	1,153,344	1,187,181	717,601	812,040
Short-Term Debt Repaid	-	-1,203,515	-1,202,878	-1,001,813	-669,940	-827,428
Long-Term Debt Repaid	-	-17,592	-17,000	-99,375	-155,916	-50,139
Total Debt Repaid	-698,750	-1,221,107	-1,219,878	-1,101,188	-825,856	-877,567
Net Debt Issued (Repaid)	-251,658	-430,361	-66,534	85,992	-108,255	-65,527
Common Dividends Paid	-	-	-9,997	-	-	-
Other Financing Activities	0	-2,602	-3,717	-2,917	-972.3	63,078
Financing Cash Flow	-251,658	-432,963	-80,248	83,076	-109,228	-2,450

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	150,178	7,770	8,544	87,740	9,917	22,687

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	356,959	422,977	87,363	-95,764	77,638	39,631
Free Cash Flow Growth	261.16%	384.16%	-	-	95.90%	-
Free Cash Flow Margin	23.64%	28.24%	6.27%	-6.61%	5.12%	2.46%
Free Cash Flow Per Share	131.04	155.28	32.07	-35.16	28.50	14.55
Levered Free Cash Flow	325,905	391,716	78,044	-67,910	118,394	-5,507
Unlevered Free Cash Flow	327,905	400,900	96,884	-49,070	141,748	26,398

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	7,723	16,748	29,727	35,927	37,568	51,704
Cash Income Tax Paid	-	-51,199	16,453	42,298	14,671	18,933

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 26, 2026

Data Sources Report a data error