PT Supreme Cable Manufacturing & Commerce Tbk (IDX:SCCO)

IDX:SCCO Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	326,679	294,374	237,225	106,469	140,490	237,882
Depreciation & Amortization	66,612	66,612	63,913	62,381	52,334	49,259
Other Operating Activities	-205,890	-168,004	-3,655	-462,470	-145,961	918,699
Operating Cash Flow	187,402	192,982	297,484	-293,619	46,863	1,205,839
Operating Cash Flow Growth	-0.56%	-35.13%	-	-	-96.11%	745.72%
Capital Expenditures	-91,866	-103,495	-39,480	-37,554	-38,017	-29,578
Sale of Property, Plant & Equipment	1,045	1,045	1,234	1,715	267.09	164.3
Other Investing Activities	4,578	3,532	4,114	3,940	4,025	4,897
Investing Cash Flow	-86,243	-98,918	-50,235	-64,989	-66,027	-47,048
Short-Term Debt Repaid	-	-	-	-	-	-600,339
Total Debt Repaid	-	-	-	-	-	-600,339
Net Debt Issued (Repaid)	-	-	-	-	-	-600,339
Common Dividends Paid	-61,333	-61,329	-30,723	-40,950	-61,265	-102,435
Other Financing Activities	10,197	10,197	7,425	5,528	4,667	-
Financing Cash Flow	-51,136	-51,132	-23,299	-35,422	-56,597	-702,774
Foreign Exchange Rate Adjustments	624.33	602.56	-205.34	973.6	-121.62	-343.32
Net Cash Flow	50,646	43,535	223,745	-393,057	-75,883	455,674
Free Cash Flow	95,535	89,487	258,004	-331,173	8,846	1,176,261
Free Cash Flow Growth	-29.53%	-65.32%	-	-	-99.25%	987.71%
Free Cash Flow Margin	1.31%	1.29%	4.43%	-6.05%	0.18%	25.46%
Free Cash Flow Per Share	-	108.82	313.75	-402.72	10.76	1430.39
Cash Interest Paid	-	-	-	-	-	20,708
Cash Income Tax Paid	72,188	72,188	45,176	30,300	32,451	85,732
Levered Free Cash Flow	24,760	23,529	222,739	-353,445	-19,940	1,126,851
Unlevered Free Cash Flow	24,760	23,529	222,739	-353,445	-19,940	1,139,793
Change in Net Working Capital	201,474	158,441	-40,758	444,760	129,360	-944,555

Source: S&P Global Market Intelligence. Standard template. Financial Sources.