PT Panorama Sentrawisata Tbk (IDX:PANR)
Indonesia
· Delayed Price · Currency is IDR 850.00
-20.00 (-2.30%)
May 9, 2025, 4:11 PM WIB
IDX:PANR 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 | 335,332 | 335,332 | 63,116 | 12,244 | -103,275 | -177,973 | Upgrade
|
| Depreciation & Amortization | 21,722 | 21,722 | 27,996 | 27,996 | 49,179 | 55,028 | Upgrade
|
| Other Amortization | 9,474 | 9,474 | 1,459 | 1,459 | 1,946 | 2,203 | Upgrade
|
| Other Operating Activities | 182,164 | -243,106 | 50,861 | 114,878 | -70,484 | 45,655 | Upgrade
|
| Operating Cash Flow | 548,692 | 123,422 | 143,433 | 156,577 | -122,634 | -75,087 | Upgrade
|
| Operating Cash Flow Growth | 282.54% | -13.95% | -8.39% | - | - | - | Upgrade
|
| Capital Expenditures | 14,249 | -6,627 | -11,478 | -9,735 | -1,050 | -1,538 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,281 | 1,133 | 8,673 | 1,500 | 10,206 | 14,695 | Upgrade
|
| Cash Acquisitions | - | - | - | -50,000 | - | 858.73 | Upgrade
|
| Divestitures | - | - | - | - | 1,275 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -251.28 | -251.28 | - | - | - | - | Upgrade
|
| Investment in Securities | 198.88 | 198.88 | - | - | - | - | Upgrade
|
| Other Investing Activities | -375.93 | 4,447 | 13,651 | 233.58 | 35,338 | 26,849 | Upgrade
|
| Investing Cash Flow | 15,102 | -1,100 | 10,847 | -58,002 | 45,768 | 40,783 | Upgrade
|
| Short-Term Debt Issued | - | 3,664,493 | 4,260,540 | 472,009 | 15,812 | 32,346 | Upgrade
|
| Long-Term Debt Issued | - | - | 104,736 | 19,372 | - | 105.53 | Upgrade
|
| Total Debt Issued | 3,664,495 | 3,664,493 | 4,365,276 | 491,382 | 15,812 | 32,451 | Upgrade
|
| Short-Term Debt Repaid | - | -3,654,504 | -4,340,036 | -497,121 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -36,123 | -139,173 | -26,681 | -125,742 | -15,654 | Upgrade
|
| Total Debt Repaid | -3,980,657 | -3,690,627 | -4,479,209 | -523,802 | -125,742 | -15,654 | Upgrade
|
| Net Debt Issued (Repaid) | -316,163 | -26,134 | -113,933 | -32,421 | -109,930 | 16,797 | Upgrade
|
| Issuance of Common Stock | 399.63 | 72,650 | - | - | - | - | Upgrade
|
| Other Financing Activities | -73,579 | -32,556 | -5,914 | -3,000 | 463.89 | -16,352 | Upgrade
|
| Financing Cash Flow | -389,342 | 13,960 | -119,847 | -35,421 | -109,466 | 444.82 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6,378 | 10,064 | 4,753 | 1,822 | -170.75 | 297.86 | Upgrade
|
| Net Cash Flow | 180,830 | 146,345 | 39,185 | 64,977 | -186,502 | -33,561 | Upgrade
|
| Free Cash Flow | 562,940 | 116,794 | 131,955 | 146,842 | -123,684 | -76,625 | Upgrade
|
| Free Cash Flow Growth | 326.62% | -11.49% | -10.14% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 17.06% | 3.77% | 4.62% | 9.62% | -51.70% | -9.66% | Upgrade
|
| Free Cash Flow Per Share | 409.56 | 84.96 | 109.96 | 122.37 | -103.07 | -63.85 | Upgrade
|
| Cash Interest Paid | 41,239 | 41,239 | 51,951 | 42,773 | 17,413 | 69,040 | Upgrade
|
| Cash Income Tax Paid | 42,909 | 42,909 | 7,529 | -306.65 | -106.94 | 9,874 | Upgrade
|
| Levered Free Cash Flow | 278,496 | -228,783 | 95,745 | -26,045 | -85,049 | 46,531 | Upgrade
|
| Unlevered Free Cash Flow | 298,477 | -202,615 | 128,215 | 687.49 | -50,761 | 88,825 | Upgrade
|
| Change in Net Working Capital | -140,128 | 332,771 | -20,096 | 33,049 | 38,808 | -111,865 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.