PT Wismilak Inti Makmur Tbk (IDX:WIIM)
Indonesia
· Delayed Price · Currency is IDR 1,830.00
-10.00 (-0.54%)
Apr 29, 2026, 11:58 AM WIB
IDX:WIIM 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 | 419,208 | 298,682 | 494,313 | 249,332 | 176,668 | Upgrade
|
| Depreciation & Amortization | 77,533 | 54,581 | 50,669 | 54,413 | 61,458 | Upgrade
|
| Other Operating Activities | -134,242 | -196,378 | -744,173 | -3,270 | -58,204 | Upgrade
|
| Operating Cash Flow | 362,498 | 156,885 | -199,192 | 300,474 | 179,922 | Upgrade
|
| Operating Cash Flow Growth | 131.06% | - | - | 67.00% | -16.53% | Upgrade
|
| Capital Expenditures | -223,139 | -203,365 | -129,276 | -55,739 | -44,232 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,990 | 3,662 | 7,619 | 5,305 | 5,189 | Upgrade
|
| Sale (Purchase) of Intangibles | -2,143 | -1,656 | -1,225 | -7,826 | -883.71 | Upgrade
|
| Investment in Securities | 4,883 | - | -19,665 | 1,102 | - | Upgrade
|
| Other Investing Activities | 11,543 | 8,949 | 20,071 | 12,503 | 13,344 | Upgrade
|
| Investing Cash Flow | -206,866 | -192,410 | -122,475 | -44,656 | -26,583 | Upgrade
|
| Short-Term Debt Issued | 729,350 | 612,118 | 76,754 | - | 8,418 | Upgrade
|
| Long-Term Debt Issued | - | 96,274 | - | - | - | Upgrade
|
| Total Debt Issued | 729,350 | 708,393 | 76,754 | - | 8,418 | Upgrade
|
| Short-Term Debt Repaid | -743,850 | -311,172 | -44,200 | - | -11,353 | Upgrade
|
| Long-Term Debt Repaid | -98,665 | -7,496 | -4,176 | -3,936 | -14,695 | Upgrade
|
| Total Debt Repaid | -842,515 | -318,668 | -48,376 | -3,936 | -26,048 | Upgrade
|
| Net Debt Issued (Repaid) | -113,165 | 389,724 | 28,378 | -3,936 | -17,630 | Upgrade
|
| Issuance of Common Stock | 16,651 | - | 12,927 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -16,521 | - | Upgrade
|
| Common Dividends Paid | -134,510 | -222,315 | -151,047 | -45,357 | -43,047 | Upgrade
|
| Other Financing Activities | -13.71 | -212.64 | -209.46 | -85.68 | -60.42 | Upgrade
|
| Financing Cash Flow | -231,038 | 167,196 | -109,952 | -65,900 | -60,738 | Upgrade
|
| Foreign Exchange Rate Adjustments | 23.52 | -5.86 | -986.08 | - | - | Upgrade
|
| Net Cash Flow | -75,382 | 131,665 | -432,605 | 189,919 | 92,602 | Upgrade
|
| Free Cash Flow | 139,359 | -46,480 | -328,468 | 244,735 | 135,690 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 80.36% | -30.91% | Upgrade
|
| Free Cash Flow Margin | 3.88% | -1.68% | -12.28% | 14.08% | 10.41% | Upgrade
|
| Free Cash Flow Per Share | 67.08 | -22.39 | -158.49 | 117.13 | 64.62 | Upgrade
|
| Cash Interest Paid | 23,484 | 9,354 | 866.36 | 1,117 | 2,154 | Upgrade
|
| Cash Income Tax Paid | 116,684 | 145,445 | 118,240 | 40,104 | 58,288 | Upgrade
|
| Levered Free Cash Flow | 58,406 | -72,792 | -421,711 | 203,065 | 128,838 | Upgrade
|
| Unlevered Free Cash Flow | 73,985 | -66,334 | -421,138 | 203,763 | 130,143 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.