PT Pelat Timah Nusantara Tbk (IDX: NIKL)

NIKL Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-7.74	-3.67	7.13	5.86	2.72	2.68
Depreciation & Amortization	2.14	2.22	2.57	2.84	2.8	2.44
Other Operating Activities	13.81	24.56	-35.54	-10.39	2.97	5.06
Operating Cash Flow	8.2	23.12	-25.84	-1.69	8.49	10.18
Operating Cash Flow Growth	-38.37%	-	-	-	-16.56%	-
Capital Expenditures	-1.38	-1.25	-0.91	-2.23	-0.59	-1.64
Sale of Property, Plant & Equipment	-	-	-	0.01	-	0.02
Investment in Securities	-	-	0.44	-	-	-
Investing Cash Flow	-1.11	-1.25	-0.48	-2.21	-0.59	-1.62
Short-Term Debt Issued	-	535.24	1,776	603.39	246.11	158.89
Total Debt Issued	507.7	535.24	1,776	603.39	246.11	158.89
Short-Term Debt Repaid	-	-572.43	-1,751	-586.04	-267.06	-150.49
Long-Term Debt Repaid	-	-0.4	-0.45	-0.47	-0.43	-
Total Debt Repaid	-517.44	-572.83	-1,752	-586.51	-267.49	-150.49
Net Debt Issued (Repaid)	-9.74	-37.59	24.77	16.88	-21.39	8.4
Common Dividends Paid	-	-	-1.75	-	-	-
Financing Cash Flow	-9.74	-37.59	23.01	16.88	-21.39	8.4
Foreign Exchange Rate Adjustments	0.53	0.61	0.22	-0.02	-0.05	0.33
Net Cash Flow	-2.11	-15.12	-3.08	12.96	-13.53	17.29
Free Cash Flow	6.83	21.87	-26.75	-3.92	7.9	8.54
Free Cash Flow Growth	-45.30%	-	-	-	-7.46%	-
Free Cash Flow Margin	4.39%	12.78%	-10.48%	-1.86%	5.46%	5.23%
Free Cash Flow Per Share	0.00	0.01	-0.01	-0.00	0.00	0.00
Cash Interest Paid	3.22	3.74	3.12	1.69	1.17	2.01
Cash Income Tax Paid	3.67	6.15	4.64	1.66	0.55	0.85
Levered Free Cash Flow	6.53	25.47	-21.88	-6.96	5.74	9.89
Unlevered Free Cash Flow	8.53	27.77	-20.05	-5.96	6.36	11
Change in Net Working Capital	-10.69	-29.3	30.64	14.38	-1.97	-7.44

Source: S&P Capital IQ. Standard template. Financial Sources.