PT Prima Cakrawala Abadi Tbk (IDX:PCAR)

Accolade Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-2,967	-348.92	9,204	4,933	1,278	-15,949
Depreciation & Amortization	1,106	1,477	1,381	1,281	1,593	1,070
Other Operating Activities	12,467	-1,809	725.97	6,670	-12,260	27,276
Operating Cash Flow	10,606	-680.76	11,311	12,884	-9,389	12,398
Operating Cash Flow Growth	-	-	-12.20%	-	-	-
Capital Expenditures	-1,350	-743.39	-312.4	-671.34	-3,663	-3,983
Sale of Property, Plant & Equipment	36.22	36.22	34.74	-	-	-
Investing Cash Flow	-1,314	-707.18	-277.66	-671.34	-3,663	-3,983
Long-Term Debt Issued	-	24,775	11,930	-	-	-
Total Debt Issued	19,537	24,775	11,930	-	-	-
Long-Term Debt Repaid	-	-37,310	-10,766	-9,014	-650.23	-396.34
Total Debt Repaid	-29,727	-37,310	-10,766	-9,014	-650.23	-396.34
Net Debt Issued (Repaid)	-10,190	-12,535	1,163	-9,014	-650.23	-396.34
Financing Cash Flow	-10,190	-12,535	1,163	-9,014	-650.23	-396.34
Miscellaneous Cash Flow Adjustments	-	-	-	-0	0	-
Net Cash Flow	-897.96	-13,923	12,197	3,199	-13,702	8,018
Free Cash Flow	9,256	-1,424	10,999	12,212	-13,052	8,415
Free Cash Flow Growth	-	-	-9.94%	-	-	-
Free Cash Flow Margin	4.03%	-0.58%	4.01%	5.35%	-8.06%	18.06%
Free Cash Flow Per Share	7.98	-1.22	9.43	10.47	-11.19	7.21
Cash Interest Paid	914.98	1,246	954.63	806.53	529.99	2,199
Cash Income Tax Paid	-	1,779	2,925	2,089	1,702	-546.19
Levered Free Cash Flow	16,182	-1,849	-1,487	5,774	-582.05	-268.75
Unlevered Free Cash Flow	16,850	-1,164	-1,041	6,692	553.85	1,105
Change in Net Working Capital	-19,436	1,503	8,560	-3,908	-829.98	-14,133

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