PT Pantai Indah Kapuk Dua Tbk (IDX:PANI)
Indonesia
· Delayed Price · Currency is IDR 8,650.00
+100.00 (1.17%)
Apr 29, 2026, 4:10 PM WIB
IDX:PANI 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 | 1,147,321 | 623,910 | 270,039 | 138,192 | 1,661 | Upgrade
|
| Depreciation & Amortization | 12,599 | 7,095 | 7,356 | 8,409 | 4,050 | Upgrade
|
| Other Operating Activities | -1,155,542 | -5,196,802 | -1,215,187 | -209,847 | -365,404 | Upgrade
|
| Operating Cash Flow | 4,378 | -4,565,797 | -937,793 | -63,246 | -359,693 | Upgrade
|
| Capital Expenditures | -197,582 | -127,862 | -12,958 | -18,152 | -2,706 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 5,465 | 230.23 | 1 | Upgrade
|
| Cash Acquisitions | -15,133,418 | - | - | - | - | Upgrade
|
| Divestitures | - | - | 26,381 | - | - | Upgrade
|
| Sale (Purchase) of Real Estate | -1,147,537 | -802,660 | - | - | - | Upgrade
|
| Investment in Securities | -867,758 | 96,128 | -128,634 | 21,383 | 6,977 | Upgrade
|
| Other Investing Activities | 28,361 | 1,490,064 | -987,326 | 632,448 | - | Upgrade
|
| Investing Cash Flow | -17,317,933 | 655,670 | -1,097,073 | 635,909 | 4,272 | Upgrade
|
| Long-Term Debt Issued | 78,672 | 362,071 | 221,890 | 1,288,830 | 437,302 | Upgrade
|
| Long-Term Debt Repaid | -297,111 | -239,650 | -897,561 | -5,543,368 | -56,363 | Upgrade
|
| Total Debt Repaid | -297,111 | -239,650 | -897,561 | -5,543,368 | -56,363 | Upgrade
|
| Net Debt Issued (Repaid) | -218,439 | 122,421 | -675,671 | -4,254,537 | 380,939 | Upgrade
|
| Issuance of Common Stock | 16,032,501 | 6,533,517 | 10,485,750 | 6,634,690 | 30,000 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -25,290 | Upgrade
|
| Common Dividends Paid | -88,323 | -208,377 | -318,500 | - | -500,000 | Upgrade
|
| Other Financing Activities | 1,147,261 | 672,006 | -8,037,574 | -2,064,692 | 263,372 | Upgrade
|
| Financing Cash Flow | 16,873,000 | 7,119,566 | 1,454,005 | 315,461 | 149,021 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 864,796 | Upgrade
|
| Net Cash Flow | -440,555 | 3,209,439 | -580,860 | 888,124 | 658,395 | Upgrade
|
| Free Cash Flow | -193,203 | -4,693,659 | -950,751 | -81,398 | -362,399 | Upgrade
|
| Free Cash Flow Margin | -4.48% | -165.70% | -44.04% | -14.09% | -114.62% | Upgrade
|
| Free Cash Flow Per Share | -11.42 | -291.77 | -69.77 | -16.01 | -883.90 | Upgrade
|
| Cash Interest Paid | 59,310 | 118,578 | 174,130 | 281,488 | 35,585 | Upgrade
|
| Cash Income Tax Paid | 301,230 | 212,566 | 156,172 | 111,970 | 26,913 | Upgrade
|
| Levered Free Cash Flow | 186,968 | -1,119,965 | 284,900 | -8,715,737 | 865,144 | Upgrade
|
| Unlevered Free Cash Flow | 223,010 | -1,090,294 | 325,292 | -8,698,784 | 867,366 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.