PT Equity Development Investment Tbk (IDX:GSMF)
Indonesia
· Delayed Price · Currency is IDR 123.00
-1.00 (-0.81%)
At close: Dec 5, 2025
IDX:GSMF Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 39,826 | 22,573 | -59,139 | 18,175 | 6,168 | 18,462 | Upgrade
|
| Depreciation & Amortization | 21,480 | 21,499 | 21,309 | 32,853 | 23,694 | 24,913 | Upgrade
|
| Other Operating Activities | -51,421 | 33,466 | 42,487 | 145,965 | 87,557 | -17,537 | Upgrade
|
| Operating Cash Flow | 9,885 | 77,538 | 4,657 | 196,993 | 117,419 | 25,838 | Upgrade
|
| Operating Cash Flow Growth | -72.02% | 1564.98% | -97.64% | 67.77% | 354.44% | 1.42% | Upgrade
|
| Capital Expenditures | -5,265 | -13,445 | -24,678 | -16,521 | -13,920 | -6,522 | Upgrade
|
| Sale of Property, Plant & Equipment | 4,685 | 3,768 | 19,939 | 3,111 | 27,939 | 9,106 | Upgrade
|
| Investment in Securities | - | - | - | - | -1,000,000 | - | Upgrade
|
| Other Investing Activities | 7,569 | 14,030 | 16,106 | 2,987 | 4,787 | 548 | Upgrade
|
| Investing Cash Flow | -236 | 4,538 | 3,474 | -10,423 | -999,556 | 782 | Upgrade
|
| Long-Term Debt Issued | - | 68,750 | 128,500 | 126,000 | 117,400 | 417,300 | Upgrade
|
| Total Debt Repaid | -70,544 | -98,261 | -147,931 | -376,020 | -229,564 | -473,263 | Upgrade
|
| Net Debt Issued (Repaid) | -26,794 | -29,511 | -19,431 | -250,020 | -112,164 | -55,963 | Upgrade
|
| Issuance of Common Stock | 38,021 | - | - | - | 1,113,278 | - | Upgrade
|
| Common Dividends Paid | - | - | - | - | - | -3,994 | Upgrade
|
| Other Financing Activities | -9,251 | -4,097 | -3,380 | -3,687 | -5,967 | -5,000 | Upgrade
|
| Financing Cash Flow | 1,976 | -33,608 | -22,811 | -253,707 | 995,147 | -64,957 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,178 | 1,130 | -905 | 479 | -534 | -852 | Upgrade
|
| Net Cash Flow | 12,803 | 49,598 | -15,585 | -66,658 | 112,476 | -39,189 | Upgrade
|
| Free Cash Flow | 4,620 | 64,093 | -20,021 | 180,472 | 103,499 | 19,316 | Upgrade
|
| Free Cash Flow Growth | -66.55% | - | - | 74.37% | 435.82% | 222.79% | Upgrade
|
| Free Cash Flow Margin | 0.36% | 5.29% | -1.64% | 11.07% | 7.83% | 1.71% | Upgrade
|
| Free Cash Flow Per Share | 0.33 | 4.50 | -1.41 | 12.68 | 12.91 | 2.59 | Upgrade
|
| Cash Interest Paid | 32,445 | 37,042 | 32,121 | 134,106 | 49,564 | 57,916 | Upgrade
|
| Cash Income Tax Paid | 18,551 | 15,157 | 22,797 | 33,566 | 18,963 | 32,239 | Upgrade
|
| Levered Free Cash Flow | 554,594 | 444,232 | 200,521 | 79,925 | -63,703 | 97,034 | Upgrade
|
| Unlevered Free Cash Flow | 585,090 | 477,603 | 219,106 | 163,741 | -32,538 | 133,462 | Upgrade
|
Source: S&P Global Market Intelligence. Insurance template. Financial Sources.