PT Petrosea Tbk (IDX:PTRO)

PT Petrosea Tbk Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	28.81	28.81	9.7	12.2	40.92	33.71
Depreciation & Amortization	98.34	98.34	60.76	65.68	59.99	67.11
Other Amortization	6.82	6.82	6.79	6.35	4.47	-
Other Operating Activities	-25.8	-85.81	-49.32	23.54	-15.97	8.82
Operating Cash Flow	108.17	48.16	27.94	107.77	89.41	109.64
Operating Cash Flow Growth	-	72.38%	-74.08%	20.53%	-18.45%	2.02%
Capital Expenditures	-401.04	-430.17	-121.76	-62.11	-54.5	-42.05
Sale of Property, Plant & Equipment	-	-	0.09	1.94	0.63	0.03
Cash Acquisitions	-34.75	-34.75	-	-90.54	-	-
Sale (Purchase) of Intangibles	-8.07	-4.09	-1.42	-3.95	-5.12	-11.6
Investment in Securities	-15.74	-26.02	-2.68	-2.32	23.43	-23.94
Other Investing Activities	-	-	-3.7	-	-54.97	-
Investing Cash Flow	-459.61	-495.02	-129.47	-156.98	-90.53	-77.56
Short-Term Debt Issued	-	106.24	59	-	107	-
Long-Term Debt Issued	-	471.68	351.29	264.53	7.84	8.76
Total Debt Issued	448.75	577.92	410.29	264.53	114.84	8.76
Short-Term Debt Repaid	-	-106.8	-62	-89.51	-62	-20
Long-Term Debt Repaid	-	-34.54	-202.39	-37.57	-77.72	-57.54
Total Debt Repaid	-133.3	-141.34	-264.39	-127.08	-139.72	-77.54
Net Debt Issued (Repaid)	315.45	436.58	145.91	137.45	-24.88	-68.78
Issuance of Common Stock	-	-	8.48	-	-	-
Common Dividends Paid	-9.93	-9.93	-3.1	-75.36	-	-7.88
Other Financing Activities	-20.38	-19	-5.13	-3	-0.19	-0.23
Financing Cash Flow	285.14	407.65	146.15	59.09	-25.07	-76.89
Foreign Exchange Rate Adjustments	-3.67	-3.67	-2.69	1.35	-1.38	0.19
Net Cash Flow	-69.98	-42.89	41.93	11.23	-27.57	-44.62
Free Cash Flow	-292.88	-382.01	-93.82	45.66	34.91	67.59
Free Cash Flow Growth	-	-	-	30.78%	-48.35%	-12.75%
Free Cash Flow Margin	-28.82%	-43.09%	-13.58%	7.90%	7.33%	16.26%
Free Cash Flow Per Share	-0.03	-0.04	-0.01	0.01	0.00	0.01
Cash Interest Paid	55.7	55.7	25.9	18.86	6.56	5.08
Cash Income Tax Paid	20.29	20.29	19.8	8.26	15.6	6.81
Levered Free Cash Flow	-414.14	-356.03	-57.42	2.63	11.97	54.22
Unlevered Free Cash Flow	-381.24	-328.26	-43.99	14.46	15.87	57.36

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