PT Samindo Resources Tbk (IDX:MYOH)

PT Samindo Resources Tbk Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	14.91	14.94	15.92	18.48	14.07	26.93
Depreciation & Amortization	17.64	18.27	19.27	6.76	6.89	8.99
Other Amortization	0.35	0.27	0.22	-	-	-
Other Operating Activities	-3.46	3.18	0.01	0.17	-2.63	23.57
Operating Cash Flow	29.44	36.66	35.43	25.41	18.33	59.48
Operating Cash Flow Growth	-17.35%	3.48%	39.42%	38.62%	-69.18%	28.31%
Capital Expenditures	-5.86	-2.58	-1.48	-1.86	-5.57	-3.56
Sale of Property, Plant & Equipment	5.38	3.97	4.67	0.29	0.17	0.63
Cash Acquisitions	-	-	-	-19.72	-	-
Sale (Purchase) of Intangibles	-0.11	-0.11	-0.31	-0.24	-0	-
Investment in Securities	-11.14	-8.35	-12.64	-8.24	-	-
Other Investing Activities	-	-	-	-9.72	-	-
Investing Cash Flow	-25.44	-7.07	-19.76	-39.48	-5.41	-2.93
Short-Term Debt Issued	-	0.3	-	-	-	-
Total Debt Issued	10.54	0.3	-	-	-	-
Short-Term Debt Repaid	-	-0.05	-6.54	-1.41	-	-
Long-Term Debt Repaid	-	-13.24	-15.76	-2.32	-0.61	-0.35
Total Debt Repaid	-13.22	-13.3	-22.3	-3.73	-0.61	-0.35
Net Debt Issued (Repaid)	-2.67	-12.99	-22.3	-3.73	-0.61	-0.35
Common Dividends Paid	-8.01	-8.01	-3	-7.02	-5.01	-15
Other Financing Activities	-0.01	-0.01	-2.64	-0.03	-0.03	-0.06
Financing Cash Flow	-10.69	-21.01	-27.94	-10.77	-5.65	-15.42
Foreign Exchange Rate Adjustments	-0.91	-1.06	0.06	0.13	3.3	-0.24
Net Cash Flow	-7.59	7.52	-12.2	-24.72	10.58	40.89
Free Cash Flow	23.59	34.08	33.95	23.55	12.76	55.92
Free Cash Flow Growth	-32.21%	0.39%	44.15%	84.57%	-77.18%	27.69%
Free Cash Flow Margin	14.39%	20.79%	18.91%	17.55%	9.02%	34.81%
Free Cash Flow Per Share	0.01	0.01	0.01	0.01	0.01	0.03
Cash Interest Paid	-	0.02	0.02	0.47	0.07	0.04
Cash Income Tax Paid	0.31	0.1	0.23	4.72	7.41	6.36
Levered Free Cash Flow	-	20.1	24.88	5.37	16.13	49.65
Unlevered Free Cash Flow	-	21.17	26.58	5.66	16.18	49.68

Source: S&P Global Market Intelligence. Standard template. Financial Sources.