PT Sejahteraraya Anugrahjaya Tbk (IDX:SRAJ)
Indonesia
· Delayed Price · Currency is IDR 15,175
0.00 (0.00%)
Apr 29, 2026, 4:00 PM WIB
IDX:SRAJ 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 | -199,000 | -23,513 | -38,490 | -44,315 | 165,308 | Upgrade
|
| Depreciation & Amortization | 365,864 | 318,977 | 283,295 | 227,238 | 176,694 | Upgrade
|
| Other Amortization | 15,387 | 7,725 | 5,982 | 6,296 | 4,496 | Upgrade
|
| Other Operating Activities | -52,581 | -29,941 | -194,870 | 21,256 | -9,712 | Upgrade
|
| Operating Cash Flow | 129,670 | 273,248 | 55,917 | 210,475 | 336,787 | Upgrade
|
| Operating Cash Flow Growth | -52.54% | 388.67% | -73.43% | -37.51% | 277.90% | Upgrade
|
| Capital Expenditures | -579,605 | -525,029 | -583,532 | -655,547 | -464,023 | Upgrade
|
| Sale of Property, Plant & Equipment | 357 | 280 | 3,208 | 295 | 313 | Upgrade
|
| Sale (Purchase) of Intangibles | -28,217 | -7,568 | -5,066 | -4,344 | -3,166 | Upgrade
|
| Sale (Purchase) of Real Estate | -4,685 | - | - | - | - | Upgrade
|
| Other Investing Activities | - | - | - | -18,626 | -1,404 | Upgrade
|
| Investing Cash Flow | -612,150 | -532,317 | -585,390 | -678,222 | -468,280 | Upgrade
|
| Short-Term Debt Issued | - | - | 11,525 | 36,827 | 390,000 | Upgrade
|
| Long-Term Debt Issued | 2,491,689 | 288,607 | 481,631 | 1,050,000 | 220,000 | Upgrade
|
| Total Debt Issued | 2,491,689 | 288,607 | 493,156 | 1,086,827 | 610,000 | Upgrade
|
| Short-Term Debt Repaid | - | - | -477,247 | -142,490 | -20,000 | Upgrade
|
| Long-Term Debt Repaid | -536,591 | -278,870 | -89,505 | -59,258 | -839,603 | Upgrade
|
| Total Debt Repaid | -536,591 | -278,870 | -566,752 | -201,748 | -859,603 | Upgrade
|
| Net Debt Issued (Repaid) | 1,955,098 | 9,737 | -73,596 | 885,079 | -249,603 | Upgrade
|
| Issuance of Common Stock | 521,696 | - | - | - | - | Upgrade
|
| Other Financing Activities | -453,354 | - | - | - | 428,842 | Upgrade
|
| Financing Cash Flow | 2,023,440 | 9,737 | -73,596 | 885,079 | 179,238 | Upgrade
|
| Foreign Exchange Rate Adjustments | 37,264 | - | - | - | - | Upgrade
|
| Net Cash Flow | 1,578,224 | -249,332 | -603,069 | 417,332 | 47,745 | Upgrade
|
| Free Cash Flow | -449,935 | -251,781 | -527,615 | -445,072 | -127,237 | Upgrade
|
| Free Cash Flow Margin | -17.38% | -10.76% | -21.08% | -23.01% | -6.61% | Upgrade
|
| Free Cash Flow Per Share | -36.87 | -20.98 | -43.97 | -37.09 | -10.60 | Upgrade
|
| Cash Interest Paid | 180,398 | 120,996 | 145,447 | 80,405 | 115,125 | Upgrade
|
| Cash Income Tax Paid | 41,882 | 20,405 | 9,178 | 12,882 | 6,293 | Upgrade
|
| Levered Free Cash Flow | -625,045 | -225,957 | -542,620 | -449,095 | -5,052 | Upgrade
|
| Unlevered Free Cash Flow | -385,793 | -120,118 | -434,066 | -388,679 | 68,719 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.