Watchlist Manager

Watchlist

Price: 6 075 IDR -3.19% Market Closed

Market Cap: Rp245.9T

Cash Flow Statement

Operating Cash Flow

Investing Cash Flow

Financing Cash Flow

Currency: IDR

		Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Operating Cash Flow
Cash Taxes Paid		(1 018 666)	(1 036 275)	(1 219 479)	(1 069 850)	(1 606 962)	(1 804 801)	(2 076 229)	(2 335 173)	(2 297 914)	(2 405 291)	(2 477 748)	(2 451 725)	(2 105 065)	(1 759 498)	(1 725 409)	(1 658 581)	(2 586 000)	(2 716 000)	(2 924 000)	(3 224 000)	(2 532 000)	(4 129 000)	(4 285 000)	(4 373 000)	(4 506 000)	(4 236 000)	(4 544 000)	(4 826 000)	(4 957 000)	(4 167 000)	(4 161 000)	(4 175 000)	(4 341 000)	(5 459 000)	(5 587 000)	(5 688 000)	(5 759 000)	(5 928 000)	(6 356 000)	(6 382 000)	(6 285 000)	(5 658 000)	(5 191 000)	(5 588 000)	(6 030 000)	(6 128 000)	(6 055 000)	(6 498 000)	(6 111 000)	(6 030 000)	(5 696 000)	(4 706 000)	(4 349 000)	(4 031 000)	(4 453 000)	(5 404 000)	(5 708 000)	(6 850 000)	(7 192 000)	(7 044 000)	(7 681 000)	(9 043 000)	(9 226 000)	(9 268 000)	(8 497 000)	(5 977 000)	(4 095 000)	0	(2 384 000)	(2 014 000)	(3 119 000)	0	(5 639 000)	(7 850 000)	(9 028 000)	0	0	0	0	(11 063 000)	(12 902 000)	(15 681 000)	(18 016 000)	(10 743 000)	(10 910 000)	(10 395 000)	(10 020 000)	(8 936 000)
Change in Working Capital		1 572 330	2 824 945	2 226 866	1 658 205	1 495 053	110 025	824 616	841 085	826 950	455 200	399 809	302 248	10 159	296 766	305 645	361 966	348 000	(64 000)	1 226 000	555 000	1 132 000	1 269 000	620 000	959 000	833 000	631 000	(2 526 000)	722 000	(5 430 000)	(6 940 000)	(6 523 000)	(6 120 000)	(7 750 000)	(5 598 000)	(11 405 000)	(6 199 000)	(6 999 000)	(12 382 000)	(8 453 000)	(19 612 000)	(19 687 000)	(19 482 000)	(22 338 000)	(22 427 000)	(23 070 000)	(23 832 000)	(21 881 000)	(22 569 000)	(22 433 000)	(22 463 000)	(22 065 000)	(21 840 000)	(22 993 000)	(21 880 000)	(22 829 000)	(22 163 000)	(21 873 000)	(23 132 000)	(23 475 000)	(26 098 000)	(27 223 000)	(27 938 000)	(27 210 000)	(27 288 000)	(27 579 000)	(26 496 000)	(26 157 000)	(24 277 000)	(25 102 000)	(26 174 000)	(24 645 000)	(26 068 000)	(25 173 000)	(24 245 000)	(26 104 000)	(30 201 000)	(32 932 000)	(33 633 000)	(35 615 000)	(34 052 000)	(33 109 000)	(34 624 000)	(35 233 000)	(33 709 000)	(33 944 000)	(33 636 000)	(32 745 000)	(33 354 000)
Cash from Operating Activities		2 465 756 N/A	3 682 921 +49%	4 192 592 +14%	3 897 280 -7%	2 274 635 -42%	2 019 687 -11%	2 733 034 +35%	2 482 997 -9%	2 022 683 -19%	4 006 248 +98%	5 082 748 +27%	9 020 067 +77%	9 165 823 +2%	8 308 091 -9%	8 967 573 +8%	11 244 269 +25%	11 017 000 -2%	10 310 000 -6%	10 449 000 +1%	10 585 000 +1%	10 921 000 +3%	10 446 000 -4%	9 526 000 -9%	11 335 000 +19%	8 483 000 -25%	6 987 000 -18%	5 847 000 -16%	2 907 000 -50%	4 085 000 +41%	6 536 000 +60%	7 988 000 +22%	9 330 000 +17%	9 906 000 +6%	10 239 000 +3%	9 278 000 -9%	8 932 000 -4%	12 838 000 +44%	13 795 000 +7%	19 034 000 +38%	21 250 000 +12%	19 780 000 -7%	19 005 000 -4%	14 963 000 -21%	14 963 000 N/A	18 557 000 +24%	19 718 000 +6%	24 701 000 +25%	25 899 000 +5%	23 467 000 -9%	22 241 000 -5%	21 504 000 -3%	19 407 000 -10%	17 728 000 -9%	23 005 000 +30%	20 373 000 -11%	23 285 000 +14%	24 406 000 +5%	19 926 000 -18%	29 958 000 +50%	27 692 000 -8%	28 260 000 +2%	25 723 000 -9%	21 682 000 -16%	19 175 000 -12%	20 899 000 +9%	25 857 000 +24%	29 861 000 +15%	37 683 000 +26%	40 738 000 +8%	42 532 000 +4%	38 945 000 -8%	38 252 000 -2%	36 892 000 -4%	40 678 000 +10%	41 240 000 +1%	37 342 000 -9%	44 404 000 +19%	40 209 000 -9%	39 044 000 -3%	33 746 000 -14%	30 353 000 -10%	40 377 000 +33%	36 387 000 -10%	45 029 000 +24%	45 217 000 +0%	37 432 000 -17%	43 206 000 +15%	44 694 000 +3%
Investing Cash Flow
Capital Expenditures		(1 255 517)	(1 323 613)	(2 297 420)	(2 181 686)	(2 475 349)	(3 592 630)	(3 581 706)	(4 166 668)	(4 358 212)	(3 601 581)	(3 310 768)	(3 135 254)	(2 414 926)	(2 553 935)	(2 665 865)	(3 259 663)	(3 280 000)	(3 069 000)	(3 631 000)	(6 371 000)	(6 179 000)	(6 699 000)	(6 169 000)	(5 296 000)	(4 479 000)	(4 893 000)	(5 950 000)	(6 340 000)	(6 684 000)	(8 000 000)	(8 728 000)	(10 152 000)	(11 927 000)	(12 307 000)	(12 169 000)	(10 889 000)	(9 979 000)	(9 462 000)	(8 609 000)	(9 695 000)	(9 947 000)	(10 136 000)	(10 933 000)	(10 369 000)	(9 782 000)	(9 154 000)	(8 647 000)	(7 413 000)	(7 063 000)	(6 239 000)	(5 963 000)	(7 518 000)	(8 385 000)	(9 537 000)	(10 053 000)	(10 423 000)	(11 535 000)	(11 612 000)	(13 458 000)	(14 016 000)	(14 972 000)	(14 973 000)	(13 281 000)	(12 482 000)	(9 629 000)	(8 003 000)	(6 831 000)	(5 011 000)	(4 320 000)	(4 283 000)	(4 695 000)	(5 363 000)	(6 474 000)	(7 701 000)	(9 096 000)	(11 516 000)	(14 924 000)	(18 025 000)	(21 056 000)	(21 684 000)	(20 267 000)	(19 025 000)	(16 961 000)	(16 226 000)	(16 422 000)	(16 171 000)	(15 962 000)	(16 970 000)
Other Items		3 207 942	2 064 417	3 437 764	344 096	(440 948)	467 806	(845 892)	1 421 975	1 155 118	1 565 736	832 189	29 419	206 656	(190 517)	547 381	229 621	(1 391 000)	(549 000)	(980 000)	(824 000)	460 000	(112 000)	215 000	525 000	490 000	970 000	585 000	(554 000)	1 163 000	2 187 000	543 000	1 475 000	737 000	786 000	2 542 000	1 452 000	1 270 000	544 000	634 000	1 389 000	(1 880 000)	1 999 000	1 559 000	805 000	3 965 000	(387 000)	(351 000)	263 000	(59 000)	(1 108 000)	(244 000)	(3 280 000)	(8 507 000)	(6 694 000)	(7 669 000)	(4 518 000)	(3 511 000)	(2 122 000)	(1 731 000)	(15 715 000)	(13 513 000)	(15 526 000)	(16 130 000)	(1 704 000)	135 000	16 381 000	20 202 000	18 144 000	18 477 000	3 066 000	(1 634 000)	1 458 000	734 000	1 391 000	(3 224 000)	(4 451 000)	(4 378 000)	(2 927 000)	(9 428 000)	(14 305 000)	(15 386 000)	(13 719 000)	(1 427 000)	3 181 000	2 794 000	1 778 000	(2 771 000)	(4 287 000)
Cash from Investing Activities		1 952 425 N/A	740 804 -62%	1 140 344 +54%	(1 837 590) N/A	(2 916 297) -59%	(3 124 824) -7%	(4 427 598) -42%	(2 744 693) +38%	(3 203 094) -17%	(2 035 845) +36%	(2 478 579) -22%	(3 105 835) -25%	(2 208 270) +29%	(2 744 452) -24%	(2 118 484) +23%	(3 030 042) -43%	(4 671 000) -54%	(3 618 000) +23%	(4 611 000) -27%	(7 195 000) -56%	(5 719 000) +21%	(6 811 000) -19%	(5 954 000) +13%	(4 771 000) +20%	(3 989 000) +16%	(3 923 000) +2%	(5 365 000) -37%	(6 894 000) -28%	(5 521 000) +20%	(5 813 000) -5%	(8 185 000) -41%	(8 677 000) -6%	(11 190 000) -29%	(11 521 000) -3%	(9 627 000) +16%	(9 437 000) +2%	(8 709 000) +8%	(8 918 000) -2%	(7 975 000) +11%	(8 306 000) -4%	(11 827 000) -42%	(8 137 000) +31%	(9 374 000) -15%	(9 564 000) -2%	(5 817 000) +39%	(9 541 000) -64%	(8 998 000) +6%	(7 150 000) +21%	(7 122 000) +0%	(7 347 000) -3%	(6 207 000) +16%	(10 798 000) -74%	(16 892 000) -56%	(16 231 000) +4%	(17 722 000) -9%	(14 941 000) +16%	(15 046 000) -1%	(13 734 000) +9%	(15 189 000) -11%	(29 731 000) -96%	(28 485 000) +4%	(30 499 000) -7%	(29 411 000) +4%	(14 186 000) +52%	(9 494 000) +33%	8 378 000 N/A	13 371 000 +60%	13 133 000 -2%	14 157 000 +8%	(1 217 000) N/A	(6 329 000) -420%	(3 905 000) +38%	(5 740 000) -47%	(6 310 000) -10%	(12 320 000) -95%	(15 967 000) -30%	(19 302 000) -21%	(20 952 000) -9%	(30 484 000) -45%	(35 989 000) -18%	(35 653 000) +1%	(32 744 000) +8%	(18 388 000) +44%	(13 045 000) +29%	(13 628 000) -4%	(14 393 000) -6%	(18 733 000) -30%	(21 257 000) -13%
Financing Cash Flow
Net Issuance of Common Stock		(23 642)	24 109	24 109	13 353	0	9 141	0	0	105 083	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 473 000)
Net Issuance of Debt		(3 183 378)	(3 572 690)	(4 733 560)	(877 819)	541 346	258 939	1 836 255	875 747	2 778 668	1 228 206	692 409	(1 697 455)	(3 430 640)	(1 768 166)	(2 169 815)	(4 067 927)	(1 266 000)	530 000	(586 000)	1 874 000	(853 000)	(1 615 000)	534 000	(1 372 000)	2 311 000	4 479 000	5 902 000	9 172 000	9 815 000	12 525 000	13 893 000	11 581 000	11 569 000	10 966 000	8 147 000	9 163 000	5 203 000	4 719 000	1 806 000	2 080 000	4 079 000	(808 000)	4 709 000	4 874 000	1 157 000	2 552 000	(2 483 000)	(2 120 000)	(849 000)	3 581 000	(1 116 000)	2 685 000	11 243 000	5 531 000	8 911 000	3 372 000	1 670 000	784 000	4 796 000	8 900 000	11 838 000	13 812 000	10 980 000	8 597 000	379 000	(7 280 000)	(9 098 000)	(15 892 000)	(14 885 000)	(10 168 000)	(10 516 000)	(8 560 000)	(10 875 000)	(9 961 000)	(4 134 000)	(6 186 000)	(1 555 000)	5 755 000	11 928 000	22 170 000	20 466 000	21 465 000	11 699 000	3 856 000	6 164 000	(685 000)	475 000	5 827 000
Cash Paid for Dividends		(1 009 569)	(1 626 367)	(1 643 080)	(1 163 399)	(1 287 891)	(767 207)	(1 790 527)	(1 727 876)	(1 719 657)	(1 766 668)	(2 115 799)	(2 422 083)	0	(2 259 891)	(2 146 727)	(2 266 381)	0	(2 618 000)	(3 301 000)	(3 973 000)	0	(3 958 000)	(4 318 000)	(4 281 000)	0	(4 124 000)	(5 617 000)	(6 394 000)	0	(10 784 000)	(6 815 000)	(8 191 000)	0	(8 935 000)	(8 011 000)	(8 253 000)	0	(7 658 000)	(8 740 000)	(8 659 000)	0	(8 740 000)	(8 739 000)	(8 739 000)	0	(8 739 000)	(8 739 000)	(8 739 000)	0	(7 161 000)	(7 161 000)	(6 797 000)	0	(6 797 000)	(6 797 000)	(6 798 000)	0	(7 486 000)	(2 226 000)	(7 687 000)	0	(976 000)	(6 236 000)	(8 542 000)	0	(2 306 000)	(8 658 000)	(7 445 000)	0	(10 965 000)	(4 613 000)	(5 340 000)	0	(9 669 000)	(9 669 000)	(11 409 000)	0	(25 892 000)	(25 892 000)	(26 297 000)	0	(20 998 000)	(20 998 000)	(20 998 000)	0	(16 426 000)	(16 426 000)	(16 426 000)
Other		149 605	1 492 491	1 496 876	610 371	648 220	(574 683)	(686 072)	(329 205)	(496 622)	(686 871)	(821 134)	(920 085)	(643 642)	(671 169)	(912 902)	(482 976)	(647 000)	(518 000)	1 296 000	861 000	866 000	935 000	(557 000)	(341 000)	(299 000)	(399 000)	(354 000)	(444 000)	(2 182 000)	193 000	(494 000)	1 992 000	664 000	(1 913 000)	(2 484 000)	(2 837 000)	(3 421 000)	(1 444 000)	(362 000)	(86 000)	2 126 000	(205 000)	(183 000)	(180 000)	(1 604 000)	(2 537 000)	(2 450 000)	(2 548 000)	(2 972 000)	(1 769 000)	(2 113 000)	(1 776 000)	(1 873 000)	(3 186 000)	(3 186 000)	(2 758 000)	(2 783 000)	(5 333 000)	(5 547 000)	(6 086 000)	(6 328 000)	(4 588 000)	(4 681 000)	(5 469 000)	(5 372 000)	(4 217 000)	(4 749 000)	(4 618 000)	(4 422 000)	(4 530 000)	(3 759 000)	(4 300 000)	(4 264 000)	(5 209 000)	(7 239 000)	(7 933 000)	(7 859 000)	(15 536 000)	(13 211 000)	(13 252 000)	(13 806 000)	(7 752 000)	(8 119 000)	(7 824 000)	(7 771 000)	(5 629 000)	(5 902 000)	(5 649 000)
Cash from Financing Activities		(4 066 984) N/A	(3 682 457) +9%	(4 855 655) -32%	(1 417 494) +71%	(93 477) +93%	(1 073 810) -1 049%	(640 344) +40%	(1 181 334) -84%	658 331 N/A	(1 225 005) N/A	(2 235 055) -82%	(5 039 623) -125%	(6 580 608) -31%	(4 699 226) +29%	(5 229 444) -11%	(6 817 284) -30%	(4 179 000) +39%	(2 606 000) +38%	(2 591 000) +1%	(1 238 000) +52%	(3 960 000) -220%	(4 638 000) -17%	(4 341 000) +6%	(5 994 000) -38%	(2 269 000) +62%	(44 000) +98%	(69 000) -57%	2 334 000 N/A	1 239 000 -47%	1 934 000 +56%	6 584 000 +240%	5 382 000 -18%	5 234 000 -3%	118 000 -98%	(2 348 000) N/A	(1 927 000) +18%	(6 471 000) -236%	(4 383 000) +32%	(7 296 000) -66%	(6 665 000) +9%	(2 454 000) +63%	(9 753 000) -297%	(4 213 000) +57%	(4 045 000) +4%	(9 186 000) -127%	(8 724 000) +5%	(13 672 000) -57%	(13 407 000) +2%	(12 560 000) +6%	(5 349 000) +57%	(10 390 000) -94%	(5 888 000) +43%	2 573 000 N/A	(4 452 000) N/A	(1 072 000) +76%	(6 184 000) -477%	(7 911 000) -28%	(12 035 000) -52%	(8 237 000) +32%	(4 873 000) +41%	(2 177 000) +55%	561 000 N/A	(2 364 000) N/A	(5 414 000) -129%	(13 535 000) -150%	(13 803 000) -2%	(22 505 000) -63%	(27 955 000) -24%	(26 752 000) +4%	(25 663 000) +4%	(18 888 000) +26%	(18 200 000) +4%	(20 479 000) -13%	(24 839 000) -21%	(21 042 000) +15%	(25 528 000) -21%	(20 823 000) +18%	(35 673 000) -71%	(27 175 000) +24%	(17 379 000) +36%	(19 637 000) -13%	(7 285 000) +63%	(17 418 000) -139%	(24 966 000) -43%	(22 605 000) +9%	(22 740 000) -1%	(21 853 000) +4%	(19 721 000) +10%
Change in Cash
Effect of Foreign Exchange Rates		(126 539)	415 113	265 551	132 975	218 322	(45 166)	178 487	55 532	(51 305)	(54 423)	(135 198)	(83 299)	7 343	(24 795)	(4 111)	51 853	18 000	22 000	22 000	556 000	777 000	417 000	191 000	(527 000)	(831 000)	(446 000)	(247 000)	(72 000)	(60 000)	(130 000)	40 000	31 000	166 000	263 000	162 000	178 000	231 000	264 000	879 000	1 461 000	1 205 000	1 503 000	1 307 000	819 000	1 782 000	1 643 000	2 799 000	1 002 000	(363 000)	(620 000)	(2 342 000)	(437 000)	85 000	93 000	254 000	58 000	234 000	414 000	628 000	279 000	139 000	(92 000)	(335 000)	(192 000)	1 306 000	160 000	500 000	368 000	(785 000)	389 000	(158 000)	247 000	7 000	540 000	1 162 000	1 501 000	600 000	45 000	(28 000)	(537 000)	493 000	900 000	(442 000)	285 000	290 000	(302 000)	999 000	466 000
Net Change in Cash		224 658 N/A	1 156 381 +415%	742 832 -36%	775 171 +4%	(516 817) N/A	(2 224 113) -330%	(2 156 421) +3%	(1 387 498) +36%	(573 385) +59%	690 975 N/A	233 916 -66%	791 310 +238%	384 288 -51%	839 618 +118%	1 615 534 +92%	1 448 796 -10%	2 185 000 +51%	4 108 000 +88%	3 269 000 -20%	2 708 000 -17%	2 019 000 -25%	(586 000) N/A	(578 000) +1%	43 000 N/A	1 394 000 +3 142%	2 574 000 +85%	166 000 -94%	(1 725 000) N/A	(257 000) +85%	2 527 000 N/A	6 427 000 +154%	6 066 000 -6%	4 116 000 -32%	(901 000) N/A	(2 535 000) -181%	(2 254 000) +11%	(2 111 000) +6%	758 000 N/A	4 642 000 +512%	7 740 000 +67%	6 704 000 -13%	2 618 000 -61%	2 683 000 +2%	2 173 000 -19%	5 336 000 +146%	3 096 000 -42%	4 830 000 +56%	6 344 000 +31%	3 422 000 -46%	8 925 000 +161%	2 565 000 -71%	2 284 000 -11%	3 494 000 +53%	2 415 000 -31%	1 833 000 -24%	2 218 000 +21%	1 683 000 -24%	(5 429 000) N/A	7 160 000 N/A	(6 633 000) N/A	(2 263 000) +66%	(4 307 000) -90%	(10 428 000) -142%	(617 000) +94%	(824 000) -34%	20 592 000 N/A	21 227 000 +3%	23 229 000 +9%	27 358 000 +18%	16 041 000 -41%	13 570 000 -15%	16 394 000 +21%	10 680 000 -35%	10 069 000 -6%	9 040 000 -10%	(2 652 000) N/A	4 879 000 N/A	(16 371 000) N/A	(18 643 000) -14%	(20 159 000) -8%	(24 444 000) -21%	1 248 000 N/A	139 000 -89%	7 303 000 +5 154%	9 274 000 +27%	(3 000) N/A	3 619 000 N/A	4 182 000 +16%
Free Cash Flow
Free Cash Flow		1 210 239 N/A	2 359 308 +95%	1 895 172 -20%	1 715 594 -9%	(200 714) N/A	(1 572 943) -684%	(848 672) +46%	(1 683 671) -98%	(2 335 529) -39%	404 667 N/A	1 771 980 +338%	5 884 813 +232%	6 750 897 +15%	5 754 156 -15%	6 301 708 +10%	7 984 606 +27%	7 737 000 -3%	7 241 000 -6%	6 818 000 -6%	4 214 000 -38%	4 742 000 +13%	3 747 000 -21%	3 357 000 -10%	6 039 000 +80%	4 004 000 -34%	2 094 000 -48%	(103 000) N/A	(3 433 000) -3 233%	(2 599 000) +24%	(1 464 000) +44%	(740 000) +49%	(822 000) -11%	(2 021 000) -146%	(2 068 000) -2%	(2 891 000) -40%	(1 957 000) +32%	2 859 000 N/A	4 333 000 +52%	10 425 000 +141%	11 555 000 +11%	9 833 000 -15%	8 869 000 -10%	4 030 000 -55%	4 594 000 +14%	8 775 000 +91%	10 564 000 +20%	16 054 000 +52%	18 486 000 +15%	16 404 000 -11%	16 002 000 -2%	15 541 000 -3%	11 889 000 -23%	9 343 000 -21%	13 468 000 +44%	10 320 000 -23%	12 862 000 +25%	12 871 000 +0%	8 314 000 -35%	16 500 000 +98%	13 676 000 -17%	13 288 000 -3%	10 750 000 -19%	8 401 000 -22%	6 693 000 -20%	11 270 000 +68%	17 854 000 +58%	23 030 000 +29%	32 672 000 +42%	36 418 000 +11%	38 249 000 +5%	34 250 000 -10%	32 889 000 -4%	30 418 000 -8%	32 977 000 +8%	32 144 000 -3%	25 826 000 -20%	29 480 000 +14%	22 184 000 -25%	17 988 000 -19%	12 062 000 -33%	10 086 000 -16%	21 352 000 +112%	19 426 000 -9%	28 803 000 +48%	28 795 000 0%	21 261 000 -26%	27 244 000 +28%	27 724 000 +2%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 321,700+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.