Cahayasakti Investindo Sukses Tbk PT
IDX:CSIS
Cash Flow Statement
Cash Flow Statement
Cahayasakti Investindo Sukses Tbk PT
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 587)
|
(6 008)
|
(2 004)
|
(6 821)
|
(826)
|
(1 326)
|
(374)
|
(5 138)
|
(528)
|
6 011
|
(1 220)
|
6 971
|
(191)
|
(4 822)
|
(1 233)
|
(5 224)
|
(2 361)
|
(6 621)
|
374
|
5 756
|
466
|
9 503
|
(223)
|
(4 758)
|
(60)
|
(809)
|
(241)
|
(1 886)
|
(2 079)
|
(653)
|
(1 833)
|
(1 040)
|
|
| Cash Interest Paid |
(3 726)
|
(2 800)
|
0
|
(1 684)
|
(3 018)
|
(4 606)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 298)
|
(2 152)
|
(2 247)
|
(3 080)
|
(2 118)
|
(1 715)
|
(2 230)
|
(1 914)
|
(1 807)
|
(2 227)
|
(2 229)
|
(2 247)
|
(2 305)
|
(2 248)
|
(2 211)
|
(2 827)
|
(2 367)
|
|
| Change in Working Capital |
(137 372)
|
(85 042)
|
(31 627)
|
(48 201)
|
36 241
|
(11 334)
|
(35 007)
|
(81 932)
|
(44 434)
|
(47 791)
|
(33 639)
|
24 796
|
(14 292)
|
(39 940)
|
(45 948)
|
(42 632)
|
(40 199)
|
(24 571)
|
(17 422)
|
(12 926)
|
(16 259)
|
(7 209)
|
(9 129)
|
(48 951)
|
(39 635)
|
(35 291)
|
(18 634)
|
(16 146)
|
(23 548)
|
(43 088)
|
(58 035)
|
(41 910)
|
|
| Cash from Operating Activities |
(127 104)
N/A
|
(112 814)
+11%
|
(112 650)
+0%
|
(138 250)
-23%
|
(97 389)
+30%
|
(90 765)
+7%
|
(27 110)
+70%
|
(80 658)
-198%
|
(33 086)
+59%
|
(39 531)
-19%
|
(67 204)
-70%
|
1 943
N/A
|
(10 086)
N/A
|
(15 839)
-57%
|
(3 936)
+75%
|
3 106
N/A
|
6 596
+112%
|
2 636
-60%
|
28 119
+967%
|
36 640
+30%
|
29 168
-20%
|
36 739
+26%
|
16 023
-56%
|
(12 253)
N/A
|
(25 626)
-109%
|
(22 339)
+13%
|
3 300
N/A
|
24 313
+637%
|
13 991
-42%
|
8 544
-39%
|
10 581
+24%
|
19 042
+80%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11 883)
|
(91 734)
|
(12 579)
|
(15 620)
|
(23 020)
|
49 392
|
(2 895)
|
(46)
|
18 544
|
25 921
|
(465)
|
(1 427)
|
(1 301)
|
(1 934)
|
(1 884)
|
(784)
|
(575)
|
(406)
|
(1 447)
|
(7 718)
|
(13 986)
|
(16 814)
|
(2 150)
|
1 791
|
4 787
|
12 212
|
(3 221)
|
2 851
|
(3 788)
|
(4 581)
|
0
|
(5 138)
|
|
| Other Items |
(46 358)
|
(46 859)
|
(3 496)
|
(3 496)
|
1 082
|
1 800
|
(29 298)
|
(28 998)
|
(28 533)
|
(29 251)
|
(8 568)
|
0
|
(11 970)
|
(11 970)
|
(196)
|
104
|
2 922
|
2 858
|
2 550
|
0
|
2 974
|
3 043
|
0
|
188
|
371
|
366
|
366
|
(2 281)
|
324
|
2 042
|
(564)
|
2 114
|
|
| Cash from Investing Activities |
(57 876)
N/A
|
(138 593)
-139%
|
(16 074)
+88%
|
(19 116)
-19%
|
(21 938)
-15%
|
51 192
N/A
|
(32 193)
N/A
|
(29 044)
+10%
|
(9 989)
+66%
|
(3 330)
+67%
|
(9 033)
-171%
|
(10 295)
-14%
|
(13 271)
-29%
|
(13 904)
-5%
|
(2 080)
+85%
|
(680)
+67%
|
2 347
N/A
|
2 453
+4%
|
1 103
-55%
|
(5 468)
N/A
|
(11 011)
-101%
|
(13 771)
-25%
|
(2 150)
+84%
|
1 485
N/A
|
4 665
+214%
|
12 084
+159%
|
(2 855)
N/A
|
570
N/A
|
(3 465)
N/A
|
(2 539)
+27%
|
(5 145)
-103%
|
(3 024)
+41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
168 789
|
168 789
|
106 700
|
0
|
0
|
45 412
|
22 500
|
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
|
|
| Net Issuance of Debt |
52 163
|
44 878
|
71
|
(7 140)
|
(24 833)
|
(19 112)
|
26 607
|
32 242
|
37 148
|
38 985
|
(5 120)
|
735
|
(4 392)
|
(8 956)
|
(623)
|
(2 698)
|
(2 096)
|
3 235
|
(7 507)
|
(11 654)
|
(12 138)
|
(10 807)
|
(6 867)
|
10 750
|
15 698
|
17 389
|
10 811
|
1 146
|
(3 518)
|
1 178
|
1 740
|
12 533
|
|
| Cash Paid for Dividends |
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
|
|
| Other |
(40 009)
|
35 221
|
13 365
|
46 643
|
100 643
|
9 904
|
8 630
|
57 212
|
(18 161)
|
(9 301)
|
87 561
|
7 799
|
28 468
|
33 570
|
1 468
|
(3 142)
|
(549)
|
(6 012)
|
(19 028)
|
(16 299)
|
(4 301)
|
(5 757)
|
(212)
|
5 073
|
1 934
|
(3 531)
|
(18 775)
|
(21 049)
|
(14 948)
|
(12 281)
|
0
|
(30 911)
|
|
| Cash from Financing Activities |
176 314
N/A
|
248 887
+41%
|
120 136
-52%
|
146 203
+22%
|
121 221
-17%
|
36 203
-70%
|
57 737
+59%
|
111 954
+94%
|
41 488
-63%
|
52 184
+26%
|
82 441
+58%
|
8 533
-90%
|
24 076
+182%
|
24 614
+2%
|
845
-97%
|
(5 840)
N/A
|
(2 645)
+55%
|
(2 776)
-5%
|
(26 535)
-856%
|
(27 953)
-5%
|
(16 438)
+41%
|
(16 564)
-1%
|
(7 079)
+57%
|
15 824
N/A
|
17 631
+11%
|
13 858
-21%
|
(7 964)
N/A
|
(19 903)
-150%
|
(18 466)
+7%
|
(11 103)
+40%
|
(10 541)
+5%
|
(18 378)
-74%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(25)
|
(25)
|
(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
|
|
| Net Change in Cash |
(8 691)
N/A
|
(2 544)
+71%
|
(8 589)
-238%
|
(11 163)
-30%
|
1 894
N/A
|
(3 370)
N/A
|
(1 566)
+54%
|
2 251
N/A
|
(1 587)
N/A
|
9 323
N/A
|
6 203
-33%
|
181
-97%
|
719
+298%
|
(5 128)
N/A
|
(5 171)
-1%
|
(3 414)
+34%
|
6 298
N/A
|
2 312
-63%
|
2 687
+16%
|
3 219
+20%
|
1 718
-47%
|
6 404
+273%
|
6 795
+6%
|
5 055
-26%
|
(3 330)
N/A
|
3 603
N/A
|
(7 520)
N/A
|
4 979
N/A
|
(7 940)
N/A
|
(5 098)
+36%
|
(5 105)
0%
|
(2 361)
+54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(138 987)
N/A
|
(204 547)
-47%
|
(125 229)
+39%
|
(153 870)
-23%
|
(120 409)
+22%
|
(41 373)
+66%
|
(30 005)
+27%
|
(80 704)
-169%
|
(14 542)
+82%
|
(13 610)
+6%
|
(67 669)
-397%
|
516
N/A
|
(11 387)
N/A
|
(17 773)
-56%
|
(5 820)
+67%
|
2 322
N/A
|
6 021
+159%
|
2 230
-63%
|
26 672
+1 096%
|
28 922
+8%
|
15 182
-48%
|
19 925
+31%
|
13 873
-30%
|
(10 463)
N/A
|
(20 839)
-99%
|
(10 128)
+51%
|
78
N/A
|
27 164
+34 609%
|
10 202
-62%
|
3 963
-61%
|
10 581
+167%
|
13 904
+31%
|
|