PT Mastersystem Infotama Tbk (IDX:MSTI)
Indonesia
· Delayed Price · Currency is IDR 1,415.00
-10.00 (-0.70%)
At close: Dec 5, 2025
IDX:MSTI 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 |
|---|---|---|---|---|---|---|
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 |
| Net Income | 528,629 | 530,374 | 447,726 | 398,942 | 326,928 | 312,810 |
| Depreciation & Amortization | 71,282 | 55,776 | 59,434 | 50,122 | 39,643 | 37,460 |
| Other Operating Activities | 73,116 | 319,170 | -264,054 | -319,973 | -135,992 | 426.06 |
| Operating Cash Flow | 673,027 | 905,320 | 243,106 | 129,091 | 230,580 | 350,696 |
| Operating Cash Flow Growth | 84.93% | 272.40% | 88.32% | -44.01% | -34.25% | - |
| Capital Expenditures | -52,761 | -30,768 | -29,884 | -37,044 | -2,416 | -19,227 |
| Sale of Property, Plant & Equipment | 132.88 | 152.7 | 190.99 | 545.05 | 40.91 | 0.82 |
| Investment in Securities | 1,225 | 1,225 | 2,450 | 1,960 | - | - |
| Other Investing Activities | 28,861 | 19,545 | 6,650 | 3,526 | 5,534 | 6,959 |
| Investing Cash Flow | -22,543 | -9,845 | -20,593 | -31,014 | 3,159 | -12,268 |
| Short-Term Debt Issued | - | 168,633 | 514,992 | 212,367 | 174,780 | 139,956 |
| Long-Term Debt Issued | - | - | 31,466 | - | - | - |
| Total Debt Issued | - | 168,633 | 546,458 | 212,367 | 174,780 | 139,956 |
| Short-Term Debt Repaid | - | -300,091 | -426,744 | -276,778 | -147,378 | -177,569 |
| Long-Term Debt Repaid | - | -17,517 | -18,358 | -68,316 | -8,474 | -11,601 |
| Total Debt Repaid | -188,988 | -317,608 | -445,101 | -345,095 | -155,852 | -189,170 |
| Net Debt Issued (Repaid) | -188,988 | -148,976 | 101,357 | -132,728 | 18,928 | -49,215 |
| Issuance of Common Stock | 878.23 | 878.23 | 637,966 | - | - | - |
| Common Dividends Paid | -370,451 | -313,380 | -350,000 | -165,000 | -400,000 | -86,500 |
| Other Financing Activities | -8,369 | -9,660 | -40,309 | -12,221 | -12,553 | -6,282 |
| Financing Cash Flow | -566,930 | -471,138 | 349,014 | -309,949 | -393,625 | -141,997 |
| Foreign Exchange Rate Adjustments | 10,862 | 4,775 | -1,406 | 9,813 | 1,359 | 1,236 |
| Miscellaneous Cash Flow Adjustments | 678.27 | -9,924 | 1,267 | 927.41 | 4,956 | -3,198 |
| Net Cash Flow | 95,095 | 419,187 | 571,387 | -201,131 | -153,573 | 194,469 |
| Free Cash Flow | 620,266 | 874,552 | 213,222 | 92,047 | 228,164 | 331,469 |
| Free Cash Flow Growth | 84.57% | 310.16% | 131.64% | -59.66% | -31.17% | - |
| Free Cash Flow Margin | 12.01% | 16.31% | 5.08% | 2.62% | 7.33% | 11.44% |
| Free Cash Flow Per Share | 197.58 | 278.62 | 77.64 | 34.50 | 85.52 | 124.24 |
| Cash Interest Paid | 8,369 | 9,660 | 19,917 | 12,221 | 12,553 | 6,282 |
| Cash Income Tax Paid | 177,355 | -74,579 | 49,385 | 43,557 | 62,907 | 77,653 |
| Levered Free Cash Flow | 536,498 | 742,191 | 99,991 | 45,181 | 159,166 | - |
| Unlevered Free Cash Flow | 541,854 | 748,229 | 112,650 | 52,819 | 167,011 | - |
Source: S&P Capital IQ. Standard template. Financial Sources.