PT IMC Pelita Logistik Tbk (IDX:PSSI)

IDX:PSSI Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	6.43	14.19	40.79	42.2	25.02	8.43
Depreciation & Amortization	8.76	11.35	10.02	10.61	10.28	10.78
Other Amortization	5.94	4.02	3.64	4.94	5.69	4.73
Other Operating Activities	-1.12	-4.28	-21.53	-9.75	-4.93	2.96
Operating Cash Flow	20.01	25.28	32.93	48	36.06	26.9
Operating Cash Flow Growth	-37.12%	-23.21%	-31.40%	33.12%	34.03%	8.14%
Capital Expenditures	-8.61	-11.66	-13.81	-38.16	-10.49	-10.71
Sale of Property, Plant & Equipment	21.04	25.39	33.62	26.91	0.58	0
Sale (Purchase) of Intangibles	-0.31	-0.26	-	-	-	-
Investment in Securities	42.86	16.17	-47.11	-0.06	-0.22	-
Other Investing Activities	-	-	-	5.27	-	-
Investing Cash Flow	48.17	29.64	-27.3	-6.04	-10.13	-10.71
Long-Term Debt Issued	-	17.47	22.16	4.71	7.01	25
Long-Term Debt Repaid	-	-16.21	-14.28	-24.64	-17.63	-30.88
Total Debt Repaid	-30.12	-16.21	-14.28	-24.64	-17.63	-30.88
Net Debt Issued (Repaid)	-1.04	1.26	7.88	-19.93	-10.62	-5.88
Issuance of Common Stock	-	0.21	0.64	-	-	-
Repurchase of Common Stock	-	-	-1.57	-1.48	-2.87	-
Common Dividends Paid	-12.11	-24.83	-17.34	-10.1	-3.04	-1.89
Other Financing Activities	-1.91	-1.52	-1.25	-0.85	0.07	0.83
Financing Cash Flow	-15.06	-24.89	-11.63	-32.36	-16.47	-6.95
Foreign Exchange Rate Adjustments	-0.24	0.04	0.02	-0.98	-0.19	-0.02
Net Cash Flow	52.88	30.08	-5.98	8.62	9.26	9.22
Free Cash Flow	11.4	13.63	19.11	9.83	25.57	16.19
Free Cash Flow Growth	-38.37%	-28.71%	94.36%	-61.54%	57.94%	-
Free Cash Flow Margin	16.91%	16.78%	18.67%	8.24%	23.52%	23.68%
Free Cash Flow Per Share	0.00	0.00	0.00	0.00	0.01	0.00
Cash Interest Paid	1.91	1.52	1.25	0.91	1.21	1.63
Cash Income Tax Paid	3.85	4.97	4.78	3.18	1.7	1.67
Levered Free Cash Flow	8.36	9.39	16.83	6.5	13.29	14.51
Unlevered Free Cash Flow	9.62	10.4	17.79	7.28	14	15.5

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