PT Solusi Sinergi Digital Tbk (IDX:WIFI)

IDX:WIFI Cash Flow Statement

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	231,187	58,543	58,490	25,819	2,209
Depreciation & Amortization	-	103,905	59,785	33,478	23,520
Other Operating Activities	187,593	62,367	-62,977	19,323	-43,716
Operating Cash Flow	418,780	224,815	55,298	78,619	-17,987
Operating Cash Flow Growth	86.28%	306.55%	-29.66%	-	-
Capital Expenditures	-1,478,865	-325,198	-498,014	-297,722	-36,054
Sale of Property, Plant & Equipment	1,513	-	43,780	-	-
Divestitures	-	-	11,280	420	-
Other Investing Activities	-	120,400	113,677	33,006	9,851
Investing Cash Flow	-1,477,352	-204,798	-329,277	-264,296	-26,203
Long-Term Debt Issued	799,163	138,778	296,962	149,059	-
Total Debt Issued	799,163	138,778	296,962	149,059	-
Long-Term Debt Repaid	-73,261	-211,435	-50,756	-50,248	-18,951
Net Debt Issued (Repaid)	725,902	-72,657	246,207	98,811	-18,951
Issuance of Common Stock	-	71,783	38,135	71,219	82,976
Common Dividends Paid	-2,501	-	-	-	-
Other Financing Activities	313,594	-	-	-	-
Financing Cash Flow	1,036,995	-873.61	284,342	170,030	64,025
Net Cash Flow	-21,578	19,144	10,363	-15,647	19,835
Free Cash Flow	-1,060,085	-100,383	-442,716	-219,102	-54,041
Free Cash Flow Margin	-157.78%	-22.85%	-95.98%	-56.04%	-113.76%
Free Cash Flow Per Share	-456.62	-44.51	-214.14	-111.53	-27.75
Cash Interest Paid	-	40,237	31,478	10,707	7,555
Cash Income Tax Paid	-	2,909	576.81	578.49	2,933
Levered Free Cash Flow	-1,598,523	-134,748	-522,656	-240,506	-72,716
Unlevered Free Cash Flow	-1,552,867	-98,737	-494,641	-229,679	-56,177
Change in Net Working Capital	289,559	-44,520	94,537	-21,618	52,307

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.