PT Sreeya Sewu Indonesia Tbk (IDX:SIPD)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
755.00
+10.00 (1.34%)
Aug 5, 2025, 4:00 PM WIB

IDX:SIPD Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
-27,3713,325-17,315-218,103-11,77714,339
Upgrade
Depreciation & Amortization
90,86690,86696,11699,01698,45094,632
Upgrade
Other Amortization
2,1332,1332,779638--
Upgrade
Other Operating Activities
110,189154,31858,16572,808-125,932-275,429
Upgrade
Operating Cash Flow
175,817250,642139,745-45,641-39,259-166,458
Upgrade
Operating Cash Flow Growth
-79.36%----
Upgrade
Capital Expenditures
-254,558-242,729-121,113-112,141-88,311-75,054
Upgrade
Sale of Property, Plant & Equipment
2,4192,44681381,48915,11633,233
Upgrade
Divestitures
-----23,610
Upgrade
Sale (Purchase) of Intangibles
-384-1,115-1,548-4,496-4,258-
Upgrade
Sale (Purchase) of Real Estate
----7,853-1,107-
Upgrade
Investment in Securities
172,596250,000-350,000---
Upgrade
Investing Cash Flow
-79,9278,602-471,848-43,001-78,560-18,211
Upgrade
Short-Term Debt Issued
-612,493954,077881,8976,617,291-
Upgrade
Long-Term Debt Issued
-8,919,5267,709,5356,271,542-5,601,352
Upgrade
Total Debt Issued
9,346,9439,532,0198,663,6127,153,4396,617,2915,601,352
Upgrade
Short-Term Debt Repaid
--727,554-992,644-904,544-6,589,690-
Upgrade
Long-Term Debt Repaid
--8,908,013-7,858,458-6,011,915-14,003-5,498,119
Upgrade
Total Debt Repaid
-9,484,146-9,635,567-8,851,102-6,916,459-6,603,693-5,498,119
Upgrade
Net Debt Issued (Repaid)
-137,203-103,548-187,490236,98013,598103,233
Upgrade
Issuance of Common Stock
--499,999---
Upgrade
Other Financing Activities
---3,767---
Upgrade
Financing Cash Flow
-137,203-103,548308,742236,98013,598103,233
Upgrade
Net Cash Flow
-41,313155,696-23,361148,338-104,221-81,436
Upgrade
Free Cash Flow
-78,7417,91318,632-157,782-127,570-241,512
Upgrade
Free Cash Flow Growth
--57.53%----
Upgrade
Free Cash Flow Margin
-1.52%0.15%0.31%-2.61%-2.35%-5.56%
Upgrade
Free Cash Flow Per Share
-4.3011.95-117.83-95.27-180.35
Upgrade
Cash Interest Paid
71,69671,69668,47473,02361,19972,747
Upgrade
Cash Income Tax Paid
--20,45133,87742,79433,51613,976
Upgrade
Levered Free Cash Flow
-143,933-59,0028,232-39,372-112,050-44,468
Upgrade
Unlevered Free Cash Flow
-105,723-16,30351,7625,684-72,8555,017
Upgrade
Change in Net Working Capital
-54,881-94,638-68,780-111,85158,82894,737
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.