PT Ulima Nitra Tbk (IDX:UNIQ)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
560.00
+20.00 (3.70%)
Mar 27, 2025, 4:14 PM WIB

PT Ulima Nitra Tbk Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2017
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2017
Net Income
67,59742,48522,936-9,468-1,990
Upgrade
Depreciation & Amortization
-92,02281,59884,24889,988
Upgrade
Other Operating Activities
325,070-64,271-28,030-5,482-43,485
Upgrade
Operating Cash Flow
392,66770,23676,50469,29944,513
Upgrade
Operating Cash Flow Growth
459.07%-8.19%10.40%55.68%-21.93%
Upgrade
Capital Expenditures
-8,633-3,274-10,452-18,203-11,445
Upgrade
Sale of Property, Plant & Equipment
2,01120,50236,7292,67115,607
Upgrade
Investing Cash Flow
-6,62217,22826,277-15,5324,162
Upgrade
Short-Term Debt Issued
422,037386,115154,376114,41340,000
Upgrade
Total Debt Issued
422,037386,115154,376114,41340,000
Upgrade
Short-Term Debt Repaid
--376,448-153,230-117,110-10,254
Upgrade
Long-Term Debt Repaid
-562,913-92,269-52,218-69,496-69,123
Upgrade
Total Debt Repaid
-562,913-468,716-205,448-186,606-79,378
Upgrade
Net Debt Issued (Repaid)
-140,876-82,602-51,072-72,193-39,378
Upgrade
Issuance of Common Stock
---35,400-
Upgrade
Common Dividends Paid
-12,493-11,457---
Upgrade
Other Financing Activities
-23,805-22,922-11,183-17,697-19,926
Upgrade
Financing Cash Flow
-177,174-116,981-62,255-54,490-59,304
Upgrade
Net Cash Flow
12,538-29,51740,526-723.33-10,629
Upgrade
Free Cash Flow
384,03466,96266,05251,09533,068
Upgrade
Free Cash Flow Growth
473.51%1.38%29.27%54.52%1.04%
Upgrade
Free Cash Flow Margin
57.31%11.72%15.55%16.05%11.15%
Upgrade
Free Cash Flow Per Share
122.3221.3321.0416.2813.23
Upgrade
Cash Interest Paid
-22,92211,18313,26319,926
Upgrade
Cash Income Tax Paid
-5,5247,5886,6554,888
Upgrade
Levered Free Cash Flow
36,75845,10557,79186,38819,345
Upgrade
Unlevered Free Cash Flow
52,24659,43164,78094,67731,799
Upgrade
Change in Net Working Capital
2,96566,88022,557-31,11854,669
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.