PT Terang Dunia Internusa Tbk (IDX:UNTD)
Indonesia · Delayed Price · Currency is IDR 80.00
0.00 (0.00%)
At close: Sep 18, 2026
IDX:UNTD Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | -89,853 | -33,245 | 20,816 | 53,001 | 42,088 | 41,010 |
Depreciation & Amortization | 1,234 | 1,031 | 12,911 | 11,686 | 11,435 | 10,585 |
Other Operating Activities | 148,805 | 27,218 | -177,919 | -112,817 | -89,015 | -185,639 |
Operating Cash Flow | 60,186 | -4,996 | -144,192 | -48,131 | -35,492 | -134,043 |
Operating Cash Flow Growth | - | - | - | - | - | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -30,445 | -37,552 | -39,765 | -7,699 | -2,100 | -15,152 |
Sale of Property, Plant & Equipment | 95 | 95 | 1,261 | - | - | - |
Investing Cash Flow | -30,350 | -37,457 | -38,504 | -7,699 | -2,100 | -15,152 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Short-Term Debt Issued | - | 716,839 | 623,595 | 359,498 | 27,950 | - |
Long-Term Debt Issued | - | 22,000 | 100,000 | 10,000 | 194,611 | 171,017 |
Total Debt Issued | 673,372 | 738,839 | 723,595 | 369,498 | 222,561 | 171,017 |
Short-Term Debt Repaid | - | -634,473 | -700,894 | -291,105 | - | - |
Long-Term Debt Repaid | - | -42,637 | -43,610 | -25,566 | -177,095 | -27,321 |
Lease Payments | -450 | -450 | -450 | -450 | -450 | -1,200 |
Total Debt Repaid | -710,467 | -677,110 | -744,505 | -316,671 | -177,095 | -27,321 |
Net Debt Issued (Repaid) | -37,095 | 61,729 | -20,910 | 52,827 | 45,466 | 143,696 |
Issuance of Common Stock | - | - | 384,621 | - | - | - |
Common Dividends Paid | -25,000 | -33,333 | - | - | -36,000 | - |
Other Financing Activities | - | - | - | 3,068 | 26,436 | 6,966 |
Financing Cash Flow | -62,095 | 28,395 | 363,711 | 55,894 | 35,902 | 150,662 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Foreign Exchange Rate Adjustments | -140.38 | -15.51 | -7.11 | -4.73 | 10.67 | 0.03 |
Net Cash Flow | -32,399 | -14,073 | 181,008 | 59.9 | -1,679 | 1,467 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 29,741 | -42,548 | -183,957 | -55,830 | -37,592 | -149,195 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | 6.60% | -10.30% | -32.09% | -8.15% | -8.97% | -29.72% |
Free Cash Flow Per Share | 4.46 | -6.38 | -28.33 | -11.17 | -138.71 | -3729.87 |
Levered Free Cash Flow | 45,395 | -21,835 | -187,375 | -62,404 | -16,808 | -149,455 |
Unlevered Free Cash Flow | 73,784 | 6,235 | -160,708 | -39,355 | 2,789 | -126,832 |
Free Cash Flow After Leases | 29,291 | -42,998 | -184,407 | -56,280 | -38,042 | -150,395 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Interest Paid | 46,762 | 47,050 | 43,074 | 38,056 | 32,760 | 36,886 |
Cash Income Tax Paid | 52,357 | 52,761 | 10,980 | 21,227 | 11,926 | 10,257 |