Indo Boga Sukses Tbk PT
IDX:IBOS
Cash Flow Statement
Cash Flow Statement
Indo Boga Sukses Tbk PT
| Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Cash Interest Paid |
(1 086)
|
(664)
|
(341)
|
(1 735)
|
(2 650)
|
(401)
|
268
|
(273)
|
(341)
|
|
| Change in Working Capital |
(5 438)
|
(6 039)
|
(5 671)
|
(6 382)
|
(6 301)
|
(5 380)
|
(5 118)
|
(3 633)
|
(2 528)
|
|
| Cash from Operating Activities |
21 373
N/A
|
17 574
-18%
|
(42 293)
N/A
|
(16 226)
+62%
|
26 478
N/A
|
(12 415)
N/A
|
1 280
N/A
|
(968)
N/A
|
(4 023)
-316%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(8 027)
|
(8)
|
(32 327)
|
(101 727)
|
(77 161)
|
(897)
|
6 855
|
0
|
(113)
|
|
| Other Items |
(20 534)
|
(20 534)
|
0
|
0
|
0
|
0
|
(4 172)
|
0
|
0
|
|
| Cash from Investing Activities |
(28 561)
N/A
|
(20 542)
+28%
|
(32 327)
-57%
|
(101 727)
-215%
|
(77 161)
+24%
|
(897)
+99%
|
2 683
N/A
|
0
N/A
|
4 060
N/A
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
152 490
|
152 685
|
537
|
343
|
4 678
|
0
|
|
| Net Issuance of Debt |
4 819
|
13 783
|
(9 425)
|
(97)
|
(2 220)
|
(527)
|
(454)
|
(1 901)
|
0
|
|
| Other |
0
|
(11 038)
|
152 490
|
(13 848)
|
(166 338)
|
(9 570)
|
(9 570)
|
0
|
0
|
|
| Cash from Financing Activities |
4 819
N/A
|
2 745
-43%
|
143 065
+5 113%
|
138 545
-3%
|
(15 873)
N/A
|
(9 560)
+40%
|
(9 681)
-1%
|
2 776
N/A
|
3 213
+16%
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
(2 369)
N/A
|
(224)
+91%
|
68 444
N/A
|
20 593
-70%
|
(66 556)
N/A
|
(22 872)
+66%
|
(5 719)
+75%
|
1 809
N/A
|
3 250
+80%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
13 346
N/A
|
17 566
+32%
|
(74 620)
N/A
|
(117 953)
-58%
|
(50 682)
+57%
|
(13 312)
+74%
|
8 135
N/A
|
(968)
N/A
|
(4 135)
-327%
|
|