PT Sarana Mitra Luas Tbk (IDX:SMIL)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
342.00
+6.00 (1.79%)
Aug 5, 2025, 4:14 PM WIB

PT Sarana Mitra Luas Tbk Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2020
Net Income
94,29180,61382,70558,49974,92550,516
Upgrade
Depreciation & Amortization
169,212117,16990,49871,032107,60087,893
Upgrade
Other Operating Activities
-205,156-53,668-19,13796,01469,742-1,154
Upgrade
Operating Cash Flow
58,347144,114154,066225,545252,266137,255
Upgrade
Operating Cash Flow Growth
-78.26%-6.46%-31.69%-10.59%83.79%20.69%
Upgrade
Capital Expenditures
-105,115-98,418-237,940-237,761-204,342-88,011
Upgrade
Sale of Property, Plant & Equipment
20,06518,2773,034793.83-429.8
Upgrade
Investment in Securities
-145,581-15,351-14,500-5,500-5,000-
Upgrade
Other Investing Activities
-13.56-7,212-3,422--
Upgrade
Investing Cash Flow
-230,645-102,704-249,405-239,045-209,342-87,582
Upgrade
Short-Term Debt Issued
--7,9774,681974.2319,431
Upgrade
Long-Term Debt Issued
-300,000-127,619421,815419,926
Upgrade
Total Debt Issued
285,451300,0007,977132,300422,789439,357
Upgrade
Short-Term Debt Repaid
--32,454--1,259-1,117-6,778
Upgrade
Long-Term Debt Repaid
--95,482-62,949-103,285-454,429-470,986
Upgrade
Total Debt Repaid
-61,024-127,936-62,949-104,543-455,547-477,764
Upgrade
Net Debt Issued (Repaid)
224,427172,064-54,97327,756-32,757-38,407
Upgrade
Issuance of Common Stock
785.685.34175,000300--
Upgrade
Common Dividends Paid
-16,582-16,582----
Upgrade
Other Financing Activities
-10,664-6,886-8,025-60.88192.68174.71
Upgrade
Financing Cash Flow
197,967148,681112,00227,995-32,565-38,232
Upgrade
Miscellaneous Cash Flow Adjustments
-2,312-----
Upgrade
Net Cash Flow
23,357190,09116,66314,49510,35911,441
Upgrade
Free Cash Flow
-46,76845,696-83,873-12,21647,92449,243
Upgrade
Free Cash Flow Growth
-----2.68%-
Upgrade
Free Cash Flow Margin
-11.75%12.49%-23.49%-4.64%15.91%17.72%
Upgrade
Free Cash Flow Per Share
-5.345.22-9.59-1.756.85-
Upgrade
Cash Interest Paid
17,3268,19512,04010,645--
Upgrade
Cash Income Tax Paid
15,40711,4028,99214,1243,6406,084
Upgrade
Levered Free Cash Flow
46,88830,539-107,347-151,147-49,43810,861
Upgrade
Unlevered Free Cash Flow
59,40636,246-100,875-144,882-42,14822,595
Upgrade
Change in Net Working Capital
88,92843,43617,66121,2196,45023,433
Upgrade
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.