PT Net Visi Media Tbk (IDX:NETV)

PT Net Visi Media Tbk Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-78,460	-630,418	-180,818	-170,541	-612,387
Depreciation & Amortization	-	43,783	52,402	56,273	58,686
Other Amortization	-	526.81	646.32	5,178	6,488
Other Operating Activities	-433,551	632,635	33,558	92,833	489,882
Operating Cash Flow	-512,011	46,526	-94,211	-16,257	-57,331
Capital Expenditures	-6,800	-1,685	-2,845	-1,230	-847.53
Sale of Property, Plant & Equipment	27,153	1,492	733.33	-	-
Sale (Purchase) of Intangibles	-5,580	-27,161	-984	-	-
Other Investing Activities	16,740	-3,934	-79	-2,384	-1,088
Investing Cash Flow	31,512	-31,288	-3,174	-3,613	-1,935
Short-Term Debt Issued	672,655	-	-	-	-
Long-Term Debt Issued	-	-	-	-	30,930
Total Debt Issued	672,655	-	-	-	30,930
Short-Term Debt Repaid	-423,410	-	-	-	-
Long-Term Debt Repaid	-241,703	-17,776	-53,252	-77,143	-8,110
Total Debt Repaid	-665,113	-17,776	-53,252	-77,143	-8,110
Net Debt Issued (Repaid)	7,541	-17,776	-53,252	-77,143	22,820
Issuance of Common Stock	599,100	-	185,061	91,122	-
Other Financing Activities	-40,295	-	-35,061	-105	-50.57
Financing Cash Flow	566,347	-17,776	96,748	13,874	22,769
Net Cash Flow	85,848	-2,538	-636.99	-5,997	-36,497
Free Cash Flow	-518,812	44,841	-97,055	-17,487	-58,179
Free Cash Flow Margin	-247.37%	19.02%	-22.12%	-3.57%	-13.03%
Free Cash Flow Per Share	-19.84	3.82	-8.65	-2.09	-6.95
Cash Interest Paid	-	42,742	20,923	35,014	33,947
Levered Free Cash Flow	-718,327	280,168	-9,684	85,997	45,553
Unlevered Free Cash Flow	-661,372	341,482	50,831	156,205	133,587
Change in Net Working Capital	513,613	-630,970	-30,399	-131,859	-173,283

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