Get the full experience
We save the real magic for signed-in users.
| Billions IDR (ex. Per Share) | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -90,395.6 | - | -1,185.7 | -927.7 | |||||||
| Depreciation & Amortization | 2,671.1 | - | 748.6 | 943.6 | |||||||
| Stock Based Compensation | 3,193.7 | - | - | - | |||||||
| Change in Working Capital | - | - | - | - | |||||||
| Other Non-Cash Items | 80,205.5 | -608.3 | 761.9 | 1,070.2 | |||||||
| Net Cash from Operating Activities | -4,325.3 | -608.3 | 324.8 | 1,086.1 | |||||||
| -Investments in Property, Plant & Equipment | -171.4 | -179.6 | -1,182.4 | -1,197.0 | |||||||
| -Acquisitions Net | - | -4,060.5 | 14.2 | -49.3 | |||||||
| -Purchases of Investments | - | -100.0 | -480.4 | -510.4 | |||||||
| Sales/Maturities of Investments | - | 1,079.4 | 1,998.4 | 1,870.4 | |||||||
| Other Investing Activities | -1,300.6 | -7,064.0 | 105.9 | 180.2 | |||||||
| Net Cash from Investing Activities | -1,472.0 | -10,324.7 | 455.8 | 293.9 | |||||||
| Net Debt Issuance | 1,666.5 | 5,947.9 | 3,036.0 | 3,196.3 | |||||||
| Net Stock Issuance | - | -1,164.6 | -919.5 | -680.9 | |||||||
| -Net Dividends Paid | - | - | - | - | |||||||
| Other Financing Activities | 66.0 | -77.7 | -183.3 | -72.7 | |||||||
| Net Cash from Financing Activities | 1,732.5 | 4,705.5 | 1,933.2 | 2,442.7 | |||||||
| Effect of Forex Changes | -100.4 | 224.9 | -136.1 | -224.0 | |||||||
| Net Change in Cash | -4,165.2 | -6,016.4 | 2,577.6 | 3,598.6 | |||||||
| Cash at End of Period | 24,844.0 | 18,827.6 | 22,755.2 | 82,568.0 | |||||||
| Operating Cash Flow | -4,325.3 | -608.3 | 324.8 | 1,086.1 | |||||||
| -Capital Expenditure | -171.4 | -6,518.9 | -302.1 | -289.5 | |||||||
| Free Cash Flow | -4,496.7 | -7,141.0 | 22.7 | 796.6 | |||||||