PT Famon Awal Bros Sedaya Tbk (IDX:PRAY)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
615.00
0.00 (0.00%)
Mar 27, 2025, 2:49 PM WIB

IDX:PRAY Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019
Net Income
-216,97462,503322,632282,215
Upgrade
Depreciation & Amortization
-182,943153,021113,58489,598
Upgrade
Other Operating Activities
309,331-133,920-42,39943,374-67,573
Upgrade
Operating Cash Flow
309,331265,997173,125479,590304,240
Upgrade
Operating Cash Flow Growth
16.29%53.64%-63.90%57.64%158.58%
Upgrade
Capital Expenditures
-569,978-537,336-444,247-462,634-287,258
Upgrade
Sale of Property, Plant & Equipment
1,2654,3332345,2991,642
Upgrade
Cash Acquisitions
---6,300-937-
Upgrade
Divestitures
-----205
Upgrade
Sale (Purchase) of Intangibles
-88-452-104-11-266
Upgrade
Investment in Securities
24,00041,000-110,000-7,000-
Upgrade
Other Investing Activities
-46,233-17,051---
Upgrade
Investing Cash Flow
-591,034-509,506-560,417-465,283-286,087
Upgrade
Short-Term Debt Issued
---4,0005,000
Upgrade
Long-Term Debt Issued
234,881415,392696,346289,637142,217
Upgrade
Total Debt Issued
234,881415,392696,346293,637147,217
Upgrade
Short-Term Debt Repaid
---4,000-6,722-35,036
Upgrade
Long-Term Debt Repaid
-90,432-125,946-61,501-43,236-26,444
Upgrade
Total Debt Repaid
-90,432-125,946-65,501-49,958-61,480
Upgrade
Net Debt Issued (Repaid)
144,449289,446630,845243,67985,737
Upgrade
Issuance of Common Stock
--265,996--
Upgrade
Common Dividends Paid
---100,395--
Upgrade
Other Financing Activities
6,410--294-1,970
Upgrade
Financing Cash Flow
150,859289,446796,446243,97383,767
Upgrade
Net Cash Flow
-130,84445,937409,154258,280101,920
Upgrade
Free Cash Flow
-260,647-271,339-271,12216,95616,982
Upgrade
Free Cash Flow Growth
----0.15%-
Upgrade
Free Cash Flow Margin
-12.39%-14.75%-17.81%0.93%1.27%
Upgrade
Free Cash Flow Per Share
-18.67-19.44-20.791.311.31
Upgrade
Cash Interest Paid
-81,11372,07564,48346,954
Upgrade
Cash Income Tax Paid
-56,507130,80694,79648,684
Upgrade
Levered Free Cash Flow
-573,224-224,593-246,532-106,612-27,843
Upgrade
Unlevered Free Cash Flow
-573,224-173,897-201,486-66,310-27,843
Upgrade
Change in Net Working Capital
166,045-54,470-41,94254,82872,734
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.