PT Mulia Boga Raya Tbk (IDX:KEJU)
Indonesia
· Delayed Price · Currency is IDR 580.00
+10.00 (1.75%)
Jun 26, 2025, 4:14 PM WIB
PT Mulia Boga Raya Tbk 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 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2016 - 2019 |
| Net Income | 162,388 | 146,881 | 80,342 | 117,371 | 144,700 | 121,000 | Upgrade
|
| Depreciation & Amortization | 28,387 | 29,133 | 33,205 | 34,372 | 34,455 | 39,283 | Upgrade
|
| Other Operating Activities | 143,545 | 152,252 | -67,101 | -87,048 | -81,221 | 52,218 | Upgrade
|
| Operating Cash Flow | 334,319 | 328,266 | 46,447 | 64,694 | 97,934 | 212,501 | Upgrade
|
| Operating Cash Flow Growth | 118.51% | 606.76% | -28.21% | -33.94% | -53.91% | 5.64% | Upgrade
|
| Capital Expenditures | -118,906 | -116,006 | -11,409 | -84,506 | -41,172 | -5,881 | Upgrade
|
| Sale of Property, Plant & Equipment | 3,075 | 4,183 | 2,181 | 3,868 | 8,140 | 1,962 | Upgrade
|
| Other Investing Activities | -2,042 | -2,930 | 98,550 | -1,601 | -103,007 | - | Upgrade
|
| Investing Cash Flow | -117,873 | -114,752 | 89,322 | -82,239 | -136,040 | -3,919 | Upgrade
|
| Short-Term Debt Issued | - | - | 51,660 | - | - | - | Upgrade
|
| Total Debt Issued | - | - | 51,660 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -51,660 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | -2,405 | -10,311 | -17,829 | -12,598 | Upgrade
|
| Total Debt Repaid | - | - | -54,065 | -10,311 | -17,829 | -12,598 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | -2,405 | -10,311 | -17,829 | -12,598 | Upgrade
|
| Issuance of Common Stock | 8,983 | 8,983 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -7,486 | -7,486 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -79,500 | -79,500 | -112,500 | - | - | -169,500 | Upgrade
|
| Financing Cash Flow | -78,003 | -78,003 | -114,905 | -10,311 | -17,829 | -182,098 | Upgrade
|
| Net Cash Flow | 138,443 | 135,511 | 20,864 | -27,856 | -55,935 | 26,484 | Upgrade
|
| Free Cash Flow | 215,413 | 212,260 | 35,038 | -19,812 | 56,762 | 206,620 | Upgrade
|
| Free Cash Flow Growth | 47.59% | 505.80% | - | - | -72.53% | 13.91% | Upgrade
|
| Free Cash Flow Margin | 16.65% | 16.79% | 3.44% | -1.90% | 5.45% | 21.50% | Upgrade
|
| Free Cash Flow Per Share | 38.30 | 37.74 | 6.23 | -3.52 | 10.09 | 36.73 | Upgrade
|
| Cash Interest Paid | 247.6 | 238.8 | 891.98 | 412.95 | 1,599 | 2,795 | Upgrade
|
| Cash Income Tax Paid | 46,282 | 43,302 | 16,201 | 53,570 | 32,975 | 41,076 | Upgrade
|
| Levered Free Cash Flow | 183,235 | 184,847 | 119,791 | -149,885 | 31,647 | 132,398 | Upgrade
|
| Unlevered Free Cash Flow | 183,252 | 184,862 | 119,895 | -149,633 | 32,990 | 133,791 | Upgrade
|
| Change in Net Working Capital | -153,799 | -162,288 | -38,695 | 185,900 | 67,577 | -5,579 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.