PT XLSMART Telecom Sejahtera Tbk (IDX:EXCL)
Indonesia
· Delayed Price · Currency is IDR 2,580.00
-180.00 (-6.52%)
At close: Mar 9, 2026
IDX:EXCL Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -4,426,618 | 1,819,019 | 1,256,965 | 1,102,366 | 1,287,807 | Upgrade
|
| Depreciation & Amortization | 17,900,206 | 12,404,135 | 11,364,367 | 10,316,473 | 9,723,124 | Upgrade
|
| Other Amortization | 253,681 | 455,477 | 232,231 | 19,174 | 4,032 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 253,888 | 233,103 | Upgrade
|
| Other Operating Activities | 3,774,184 | 3,155,014 | 3,241,975 | 2,412,594 | 715,191 | Upgrade
|
| Operating Cash Flow | 17,501,453 | 17,833,645 | 16,095,538 | 14,104,495 | 11,963,257 | Upgrade
|
| Operating Cash Flow Growth | -1.86% | 10.80% | 14.12% | 17.90% | -14.24% | Upgrade
|
| Capital Expenditures | -9,303,595 | -9,496,912 | -10,424,633 | -8,831,071 | -7,292,595 | Upgrade
|
| Sale of Property, Plant & Equipment | 3,643 | 6,358 | 23,043 | 196,722 | 304,359 | Upgrade
|
| Cash Acquisitions | - | -1,875,000 | - | -329,309 | - | Upgrade
|
| Investment in Securities | 1,871,353 | - | - | -2,641,518 | - | Upgrade
|
| Other Investing Activities | 266,232 | - | 24,990 | 109,712 | 57,273 | Upgrade
|
| Investing Cash Flow | -7,162,367 | -11,365,554 | -10,376,600 | -11,495,464 | -6,930,963 | Upgrade
|
| Long-Term Debt Issued | 9,056,594 | 3,353,373 | 3,519,573 | 7,830,945 | 2,497,750 | Upgrade
|
| Long-Term Debt Repaid | -10,524,047 | -5,897,457 | -9,992,711 | -9,949,113 | -5,254,699 | Upgrade
|
| Net Debt Issued (Repaid) | -1,467,453 | -2,544,084 | -6,473,138 | -2,118,168 | -2,756,949 | Upgrade
|
| Issuance of Common Stock | 2,736,692 | - | - | 4,999,812 | - | Upgrade
|
| Repurchase of Common Stock | -2,452,976 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -4,013,940 | -635,296 | -549,023 | -544,078 | -338,182 | Upgrade
|
| Other Financing Activities | -3,865,437 | -2,874,832 | -2,912,924 | -2,428,938 | -2,238,831 | Upgrade
|
| Financing Cash Flow | -9,063,114 | -6,054,212 | -9,935,085 | -91,372 | -5,333,962 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3,537 | 6,731 | -1,939 | 2,067 | 466 | Upgrade
|
| Net Cash Flow | 1,279,509 | 420,610 | -4,218,086 | 2,519,726 | -301,202 | Upgrade
|
| Free Cash Flow | 8,197,858 | 8,336,733 | 5,670,905 | 5,273,424 | 4,670,662 | Upgrade
|
| Free Cash Flow Growth | -1.67% | 47.01% | 7.54% | 12.90% | -24.46% | Upgrade
|
| Free Cash Flow Margin | 19.31% | 24.24% | 17.54% | 18.10% | 17.46% | Upgrade
|
| Free Cash Flow Per Share | 511.15 | 637.76 | 433.82 | 491.71 | 437.95 | Upgrade
|
| Cash Interest Paid | 3,865,437 | 2,863,782 | 2,912,924 | 2,354,834 | 2,238,764 | Upgrade
|
| Cash Income Tax Paid | 541,617 | 480,764 | 246,814 | 228,431 | 39,548 | Upgrade
|
| Levered Free Cash Flow | 9,633,143 | 2,727,336 | -1,041,998 | 2,855,669 | 4,794,483 | Upgrade
|
| Unlevered Free Cash Flow | 12,097,262 | 4,643,641 | 769,723 | 4,568,624 | 6,262,617 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.