PT Radiant Utama Interinsco Tbk (IDX:RUIS)
Indonesia
· Delayed Price · Currency is IDR 197.00
-11.00 (-5.29%)
Jul 4, 2025, 4:07 PM WIB
IDX:RUIS 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 | 12,071 | 13,313 | 14,187 | 20,110 | 18,334 | 27,542 | Upgrade
|
Depreciation & Amortization | 103,494 | 117,260 | 138,500 | 161,791 | 150,864 | 111,428 | Upgrade
|
Other Operating Activities | -57,906 | -115,628 | -74,381 | -79,338 | -62,510 | 14,843 | Upgrade
|
Operating Cash Flow | 57,658 | 14,944 | 78,307 | 102,563 | 106,689 | 153,813 | Upgrade
|
Operating Cash Flow Growth | -29.75% | -80.92% | -23.65% | -3.87% | -30.64% | 188.52% | Upgrade
|
Capital Expenditures | -18,864 | -24,733 | -44,684 | -36,297 | -34,614 | -138,611 | Upgrade
|
Sale of Property, Plant & Equipment | 5,704 | 4,511 | 935.53 | 473.6 | 217.12 | 2,018 | Upgrade
|
Other Investing Activities | 1,860 | 1,551 | 1,376 | 1,715 | 1,103 | 1,448 | Upgrade
|
Investing Cash Flow | -11,300 | -18,671 | -42,372 | -34,108 | -33,294 | -135,145 | Upgrade
|
Short-Term Debt Issued | - | 2,392,656 | 1,916,404 | 1,756,891 | 1,605,400 | 1,616,399 | Upgrade
|
Long-Term Debt Issued | - | - | 224.53 | 658.82 | 164.78 | 535,400 | Upgrade
|
Total Debt Issued | 2,327,074 | 2,392,656 | 1,916,628 | 1,757,550 | 1,605,564 | 2,151,799 | Upgrade
|
Short-Term Debt Repaid | - | -2,335,235 | -1,892,876 | -1,732,141 | -1,589,642 | -1,637,023 | Upgrade
|
Long-Term Debt Repaid | - | -58,988 | -8,826 | -109,195 | -86,484 | -508,827 | Upgrade
|
Total Debt Repaid | -2,398,707 | -2,394,223 | -1,901,702 | -1,841,336 | -1,676,125 | -2,145,850 | Upgrade
|
Net Debt Issued (Repaid) | -71,633 | -1,567 | 14,926 | -83,786 | -70,561 | 5,950 | Upgrade
|
Common Dividends Paid | - | - | -2,695 | -3,080 | -3,850 | -4,620 | Upgrade
|
Other Financing Activities | 21,729 | 10,149 | -20,320 | 784.72 | 4,184 | -1,325 | Upgrade
|
Financing Cash Flow | -49,904 | 8,582 | -8,089 | -86,081 | -70,227 | 4.25 | Upgrade
|
Foreign Exchange Rate Adjustments | 1,104 | 1,393 | -461.4 | 953.98 | 749.26 | 75.66 | Upgrade
|
Net Cash Flow | -2,441 | 6,248 | 27,385 | -16,672 | 3,917 | 18,747 | Upgrade
|
Free Cash Flow | 38,795 | -9,789 | 33,623 | 66,266 | 72,075 | 15,202 | Upgrade
|
Free Cash Flow Growth | 16.91% | - | -49.26% | -8.06% | 374.12% | - | Upgrade
|
Free Cash Flow Margin | 1.87% | -0.46% | 1.89% | 3.88% | 4.38% | 0.94% | Upgrade
|
Free Cash Flow Per Share | 50.37 | -12.71 | 43.67 | 86.06 | 93.60 | 19.74 | Upgrade
|
Cash Interest Paid | 62,021 | 61,805 | 54,439 | 53,926 | 54,449 | 56,892 | Upgrade
|
Cash Income Tax Paid | 14,479 | 15,112 | 17,609 | 24,231 | 17,694 | 20,356 | Upgrade
|
Levered Free Cash Flow | 182,562 | 94,020 | 31,672 | 95,763 | 88,022 | -38,066 | Upgrade
|
Unlevered Free Cash Flow | 221,792 | 132,775 | 67,877 | 129,530 | 122,053 | -2,509 | Upgrade
|
Change in Net Working Capital | -85,091 | 13,074 | 83,807 | 54,708 | 49,428 | 40,360 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.