Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
C

Colorpak Indonesia Tbk PT
IDX:CLPI

Watchlist Manager
Colorpak Indonesia Tbk PT
IDX:CLPI
Watchlist
Price: 1 590 IDR 1.92% Market Closed
Market Cap: Rp487.1B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-
5Y
+1 180%
10Y
-5%
Investing Cash Flow
+
3Y
-
5Y
+27%
10Y
+68%
Financing Cash Flow
+
3Y
-
5Y
-
10Y
+16%

Cash Flow Statement
Colorpak Indonesia Tbk PT

Rotate your device to view
Cash Flow Statement
Currency: IDR
Mar-2003 Jun-2003 Sep-2003 Dec-2003 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
Operating Cash Flow
Cash Taxes Paid
(4 012)
(5 349)
(3 406)
(2 176)
(3 334)
(2 576)
(1 368)
(2 954)
(2 047)
(2 217)
(2 965)
(2 079)
(4 954)
(4 643)
(5 539)
(4 443)
(4 413)
(3 703)
(1 951)
(3 396)
(5 224)
(8 030)
(7 851)
(7 217)
(8 417)
(520)
(4 038)
(11 935)
(7 387)
(19 137)
(19 832)
(14 453)
(19 430)
(16 948)
(16 636)
(16 067)
(11 541)
(12 727)
(15 784)
(15 852)
(20 266)
(20 119)
(17 779)
(16 943)
(13 878)
(10 647)
(10 344)
(28 170)
(18 561)
(17 862)
(21 859)
(19 916)
(19 123)
(28 839)
(23 133)
(19 949)
(22 217)
(19 577)
(23 863)
(25 375)
(29 040)
(22 884)
(22 344)
(21 715)
(17 956)
(9 396)
(7 315)
11 500
10 418
13 803
17 801
5 543
20 956
11 201
10 492
(9 147)
(7 738)
(7 205)
(11 559)
(11 696)
(11 961)
(10 096)
(10 385)
(12 387)
(12 003)
(12 772)
(11 877)
(6 449)
(4 938)
(6 713)
(8 740)
Cash Interest Paid
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
(6 502)
(8 223)
0
0
(6 568)
(7 886)
(9 146)
(10 677)
(6 148)
(6 677)
(6 843)
(6 673)
(8 146)
(5 062)
(4 314)
(3 879)
(3 968)
(4 189)
(4 547)
(4 872)
(4 404)
(3 736)
(3 191)
(2 345)
(1 816)
(1 881)
(2 075)
(2 304)
(2 785)
(3 448)
(3 871)
(4 570)
(4 846)
(4 818)
(4 822)
(4 738)
(4 506)
(3 905)
(3 606)
(3 981)
(4 033)
(4 475)
(4 933)
(4 377)
(4 479)
(4 430)
(4 198)
(3 960)
(4 011)
(3 894)
(4 117)
(4 771)
(4 998)
(4 867)
(4 588)
(4 049)
Change in Working Capital
1 747
1 957
1 594
1 796
1 077
2 927
(5 187)
3 341
7 606
6 474
14 302
(396)
(4 858)
(9 079)
(7 811)
(2 327)
(4 077)
(1 769)
(4 183)
(3 248)
(12 247)
(12 670)
(10 392)
(4 233)
22 504
18 091
19 727
8 154
(7 151)
(891)
(4 555)
751
2 227
2 205
505
(2 689)
(5 857)
26 458
27 430
(55 393)
(40 274)
(89 942)
(96 615)
(80 662)
(121 272)
(104 460)
(138 463)
(56 043)
(20 540)
(19 614)
(5 983)
(43 342)
(15 560)
7 278
13 363
(44 175)
(32 799)
(75 403)
(62 587)
(56 700)
(58 307)
(61 538)
(64 033)
(58 100)
(58 023)
(55 566)
(58 081)
(78 896)
(88 413)
(92 643)
(93 692)
(71 127)
(77 438)
(78 702)
(75 784)
(74 639)
(80 412)
(73 776)
(85 512)
(67 207)
(58 671)
(55 775)
(46 150)
(53 436)
(59 199)
(66 817)
(71 441)
(66 254)
(76 275)
(74 834)
(69 847)
Cash from Operating Activities
5 357
N/A
6 151
+15%
931
-85%
3 405
+266%
(3 631)
N/A
(981)
+73%
(6 866)
-600%
(18 085)
-163%
(45 701)
-153%
(51 089)
-12%
(27 527)
+46%
(18 345)
+33%
8 164
N/A
1 399
-83%
(25 904)
N/A
(15 190)
+41%
(25 840)
-70%
(15 318)
+41%
(15 184)
+1%
2 005
N/A
(5 154)
N/A
(20 953)
-307%
(3 366)
+84%
(61 471)
-1 726%
(19 315)
+69%
39 358
N/A
53 430
+36%
80 038
+50%
62 827
-22%
46 586
-26%
42 243
-9%
6 397
-85%
(15 374)
N/A
(79 327)
-416%
(106 977)
-35%
(35 820)
+67%
54 683
N/A
101 458
+86%
102 912
+1%
25 439
-75%
23 327
-8%
19 279
-17%
38 973
+102%
11 428
-71%
9 724
-15%
20 884
+115%
13 511
-35%
121 714
+801%
92 368
-24%
85 206
-8%
96 145
+13%
66 198
-31%
89 165
+35%
112 048
+26%
116 841
+4%
140 217
+20%
141 315
+1%
104 701
-26%
85 169
-19%
52 537
-38%
52 775
+0%
36 626
-31%
41 643
+14%
(12 940)
N/A
(26 446)
-104%
(12 221)
+54%
(3 544)
+71%
5 607
N/A
8 565
+53%
25 114
+193%
7 140
-72%
81 583
+1 043%
145 786
+79%
159 937
+10%
172 211
+8%
118 592
-31%
2 466
-98%
(22 877)
N/A
(81 709)
-257%
20 731
N/A
(19 484)
N/A
(6 163)
+68%
82 272
N/A
117 114
+42%
96 515
-18%
70 101
-27%
35 169
-50%
24 438
-31%
47 042
+92%
46 291
-2%
91 424
+97%
Investing Cash Flow
Capital Expenditures
(3 200)
(4 225)
(2 786)
(2 734)
(1 732)
(902)
(1 171)
(1 380)
(1 230)
(1 504)
(1 627)
(1 586)
(2 965)
(2 922)
(2 308)
(1 421)
(1 445)
(7 319)
(7 767)
(10 714)
(20 845)
(7 795)
(7 840)
(10 356)
(11 215)
(21 673)
(21 854)
(11 222)
599
2 596
2 897
(17 789)
(21 650)
(22 258)
(26 273)
(23 603)
(19 567)
(19 102)
(19 125)
(5 481)
(3 865)
(3 702)
(1 891)
(13 363)
(13 759)
(25 596)
(27 423)
(40 938)
(36 274)
(25 152)
(24 223)
(12 315)
(7 154)
(6 902)
(7 536)
(27 956)
(26 759)
(24 797)
(25 759)
(5 822)
(5 457)
(7 913)
(10 624)
(16 962)
(16 213)
(21 151)
(16 963)
(14 413)
(22 486)
(15 118)
(12 255)
(9 078)
(5 381)
(6 032)
(6 068)
(2 445)
1 809
(1 023)
(1 248)
(4 658)
(4 914)
(1 302)
(711)
(1 333)
(3 291)
(4 272)
(4 994)
(4 468)
(2 568)
(2 281)
(1 386)
Other Items
0
(1 565)
(11 359)
(11 292)
(22 645)
(13 177)
7 377
6 609
29 533
25 617
3 930
4 933
(6 638)
(7 190)
302
92
184
184
184
0
(92)
58
58
176
352
202
202
45
0
0
0
130
0
0
0
325
0
0
0
41
0
0
129
(2 726)
0
0
0
(3 369)
0
0
(2 148)
(2 870)
(4 179)
(4 866)
(3 663)
(3 169)
(10 822)
(2 738)
(2 679)
345
5 224
1 260
(518)
29
120
679
892
538
0
0
0
(643)
0
0
0
660
0
0
53 375
9 919
24 919
4 491
(48 225)
5 022
25 022
45 450
46 700
36 610
(17 645)
(5 968)
(7 134)
Cash from Investing Activities
235
N/A
(5 790)
N/A
(14 145)
-144%
(14 026)
+1%
(24 377)
-74%
(14 079)
+42%
6 205
N/A
5 229
-16%
28 303
+441%
24 113
-15%
2 304
-90%
3 347
+45%
(9 603)
N/A
(10 112)
-5%
(2 006)
+80%
(1 329)
+34%
(1 261)
+5%
(7 135)
-466%
(7 583)
-6%
(10 714)
-41%
(20 937)
-95%
(7 737)
+63%
(7 782)
-1%
(10 180)
-31%
(10 863)
-7%
(21 471)
-98%
(21 652)
-1%
(11 177)
+48%
468
N/A
2 465
+427%
2 766
+12%
(17 659)
N/A
(21 520)
-22%
(22 128)
-3%
(26 143)
-18%
(23 278)
+11%
(19 237)
+17%
(18 772)
+2%
(18 795)
0%
(5 441)
+71%
(3 825)
+30%
(3 662)
+4%
(1 763)
+52%
(16 090)
-813%
(16 486)
-2%
(28 323)
-72%
(30 238)
-7%
(44 307)
-47%
(38 725)
+13%
(27 603)
+29%
(26 371)
+4%
(15 185)
+42%
(11 333)
+25%
(11 768)
-4%
(11 199)
+5%
(31 126)
-178%
(37 582)
-21%
(27 536)
+27%
(28 439)
-3%
(5 477)
+81%
(234)
+96%
(6 652)
-2 743%
(11 143)
-68%
(16 933)
-52%
(16 092)
+5%
(20 473)
-27%
(16 071)
+22%
(13 875)
+14%
(17 956)
-29%
(14 580)
+19%
(11 716)
+20%
(9 721)
+17%
(6 024)
+38%
(6 675)
-11%
(6 712)
-1%
(1 785)
+73%
2 469
N/A
(363)
N/A
52 127
N/A
5 261
-90%
20 005
+280%
3 189
-84%
(48 936)
N/A
3 689
N/A
21 731
+489%
41 178
+89%
41 706
+1%
32 142
-23%
(20 213)
N/A
(8 249)
+59%
(8 520)
-3%
Financing Cash Flow
Net Issuance of Common Stock
0
401
5
5
11
0
0
8
15
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
0
0
(307)
(307)
Net Issuance of Debt
0
0
0
0
0
0
0
8 417
27 201
31 744
24 780
20 058
15 977
12 006
34 779
14 513
27 763
26 974
15 142
14 603
17 452
33 422
22 498
69 431
37 106
(14 331)
(31 668)
(61 499)
(62 528)
(49 138)
(27 575)
24 550
49 085
109 526
137 786
74 245
(15 576)
(66 898)
(73 582)
(7 288)
(13 734)
(2 364)
(24 613)
14 408
0
15 031
17 462
(75 159)
(56 313)
(56 754)
(50 983)
(20 022)
(18 987)
(16 403)
(21 817)
(14 620)
(20 827)
(20 261)
(19 674)
(20 695)
(13 897)
(13 839)
(13 820)
9 043
0
0
0
17 881
0
0
0
(22 880)
0
0
0
(5 725)
0
0
41 895
(46 326)
0
0
(6 304)
(46 053)
(29 353)
(19 653)
(12 135)
36 775
2 941
26 896
(13 425)
Cash Paid for Dividends
0
0
(2 721)
(2 577)
0
0
(1 367)
(1 348)
0
0
(1 931)
(1 930)
(3 860)
(3 860)
(1 148)
(1 164)
(398)
(398)
(1 532)
(1 532)
(1 900)
(1 900)
(2 910)
(2 910)
(4 288)
(4 288)
(6 020)
(6 004)
0
0
(9 235)
(9 251)
0
0
(8 516)
(8 516)
0
0
(8 366)
(8 183)
0
0
(10 519)
(10 901)
0
0
(6 460)
(9 347)
0
0
(16 447)
(19 305)
0
0
(15 506)
(12 069)
0
0
(31 449)
(31 513)
0
0
0
(19 569)
0
0
(16 878)
(16 878)
0
0
(17 325)
(17 325)
0
0
(27 385)
(27 385)
0
0
(21 815)
(21 815)
0
0
(18 806)
(18 806)
0
0
(39 289)
(39 289)
0
0
(42 648)
Other
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
(374)
0
0
0
(992)
(2 055)
(1 194)
(1 194)
0
1 083
0
222
0
0
0
0
0
0
1 373
2 572
2 572
0
1 199
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
Cash from Financing Activities
0
N/A
(2 539)
N/A
(2 716)
-7%
(2 572)
+5%
(2 566)
+0%
0
N/A
(1 361)
N/A
7 077
N/A
25 867
+266%
30 404
+18%
22 858
-25%
18 128
-21%
12 111
-33%
8 147
-33%
33 630
+313%
13 349
-60%
27 365
+105%
26 575
-3%
13 611
-49%
13 071
-4%
15 552
+19%
31 522
+103%
19 586
-38%
66 521
+240%
32 818
-51%
(18 619)
N/A
(37 688)
-102%
(67 503)
-79%
(65 622)
+3%
(52 232)
+20%
(36 809)
+30%
15 299
N/A
39 834
+160%
100 275
+152%
129 269
+29%
65 729
-49%
(24 067)
N/A
(75 389)
-213%
(81 947)
-9%
(15 845)
+81%
(22 292)
-41%
(10 922)
+51%
(35 507)
-225%
2 515
N/A
3 037
+21%
2 936
-3%
9 808
+234%
(84 479)
N/A
(62 031)
+27%
(63 333)
-2%
(67 208)
-6%
(39 327)
+41%
(38 292)
+3%
(35 708)
+7%
(37 324)
-5%
(26 689)
+28%
(32 896)
-23%
(30 957)
+6%
(48 551)
-57%
(49 636)
-2%
(42 838)
+14%
(44 153)
-3%
(13 819)
+69%
(10 526)
+24%
0
N/A
0
N/A
(16 878)
N/A
1 003
N/A
0
N/A
0
N/A
556
N/A
(40 205)
N/A
0
N/A
0
N/A
(50 265)
N/A
(33 110)
+34%
0
N/A
0
N/A
20 080
N/A
(68 141)
N/A
0
N/A
0
N/A
(25 110)
N/A
(64 859)
-158%
(48 159)
+26%
(38 459)
+20%
(51 424)
-34%
(2 514)
+95%
(36 348)
-1 346%
(12 700)
+65%
(56 381)
-344%
Change in Cash
Effect of Foreign Exchange Rates
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
35
0
0
0
(677)
0
0
0
(2 352)
0
0
0
(255)
0
0
0
808
0
0
0
(405)
0
0
0
82
0
0
82
583
0
0
0
(365)
0
0
0
147
0
0
0
71
0
0
0
775
0
0
0
(232)
0
0
0
249
0
0
0
Net Change in Cash
3 050
N/A
(2 178)
N/A
(15 930)
-631%
(13 193)
+17%
(30 574)
-132%
(17 636)
+42%
(2 022)
+89%
(5 779)
-186%
8 469
N/A
3 428
-60%
(2 365)
N/A
3 130
N/A
10 672
+241%
(566)
N/A
5 720
N/A
(3 170)
N/A
264
N/A
4 122
+1 461%
(9 156)
N/A
4 362
N/A
(10 539)
N/A
2 832
N/A
8 438
+198%
(5 130)
N/A
2 640
N/A
(732)
N/A
(5 910)
-707%
1 358
N/A
(2 327)
N/A
(3 181)
-37%
8 200
N/A
4 037
-51%
2 940
-27%
(1 180)
N/A
(3 851)
-226%
6 666
N/A
11 379
+71%
7 297
-36%
2 170
-70%
3 476
+60%
(2 790)
N/A
4 695
N/A
1 703
-64%
(4 499)
N/A
(3 725)
+17%
(4 503)
-21%
(6 919)
-54%
(7 326)
-6%
(8 388)
-15%
(5 730)
+32%
2 566
N/A
12 494
+387%
39 540
+216%
64 572
+63%
68 318
+6%
81 997
+20%
70 837
-14%
46 208
-35%
8 179
-82%
(2 494)
N/A
9 703
N/A
(14 179)
N/A
16 763
N/A
(39 816)
N/A
(52 481)
-32%
(42 637)
+19%
(36 492)
+14%
(7 630)
+79%
(8 752)
-15%
11 173
N/A
(4 020)
N/A
31 803
N/A
99 704
+214%
113 203
+14%
115 234
+2%
83 768
-27%
(28 105)
N/A
(56 280)
-100%
(9 502)
+83%
(41 374)
-335%
26 615
N/A
23 121
-13%
8 226
-64%
55 712
+577%
70 088
+26%
72 820
+4%
25 452
-65%
54 316
+113%
(9 519)
N/A
25 342
N/A
26 524
+5%
Free Cash Flow
Free Cash Flow
2 157
N/A
1 926
-11%
(1 855)
N/A
671
N/A
(5 363)
N/A
(1 883)
+65%
(8 037)
-327%
(19 465)
-142%
(46 931)
-141%
(52 593)
-12%
(29 154)
+45%
(19 931)
+32%
5 199
N/A
(1 523)
N/A
(28 212)
-1 752%
(16 611)
+41%
(27 285)
-64%
(22 637)
+17%
(22 951)
-1%
(8 709)
+62%
(25 999)
-199%
(28 748)
-11%
(11 206)
+61%
(71 827)
-541%
(30 530)
+57%
17 685
N/A
31 576
+79%
68 816
+118%
63 426
-8%
49 182
-22%
45 140
-8%
(11 392)
N/A
(37 024)
-225%
(101 585)
-174%
(133 250)
-31%
(59 423)
+55%
35 116
N/A
82 356
+135%
83 787
+2%
19 958
-76%
19 462
-2%
15 577
-20%
37 082
+138%
(1 935)
N/A
(4 035)
-109%
(4 712)
-17%
(13 912)
-195%
80 776
N/A
56 094
-31%
60 054
+7%
71 922
+20%
53 883
-25%
82 011
+52%
105 146
+28%
109 305
+4%
112 260
+3%
114 556
+2%
79 904
-30%
59 410
-26%
46 715
-21%
47 318
+1%
28 713
-39%
31 018
+8%
(29 902)
N/A
(42 659)
-43%
(33 372)
+22%
(20 507)
+39%
(8 807)
+57%
(13 921)
-58%
9 996
N/A
(5 114)
N/A
72 505
N/A
140 406
+94%
153 905
+10%
166 142
+8%
116 148
-30%
4 275
-96%
(23 900)
N/A
(82 957)
-247%
16 072
N/A
(24 398)
N/A
(7 465)
+69%
81 560
N/A
115 781
+42%
93 225
-19%
65 828
-29%
30 175
-54%
19 970
-34%
44 474
+123%
44 010
-1%
90 038
+105%

See Also

Summary
CLPI intrinsic value, competitors valuation, and company profile.
DCF Valuation
CLPI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CLPI stock valuation using valuation multiples.
Wall Street Estimates
CLPI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CLPI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 319,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

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.