PT Merdeka Battery Materials Tbk
IDX:MBMA
Cash Flow Statement
Cash Flow Statement
PT Merdeka Battery Materials Tbk
| 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 |
75
|
32
|
17
|
24
|
19
|
79
|
67
|
62
|
56
|
(14)
|
|
| Change in Working Capital |
(71)
|
(78)
|
(37)
|
(53)
|
(22)
|
(14)
|
(55)
|
(54)
|
(61)
|
(51)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(91)
-3 355%
|
(15)
+83%
|
19
N/A
|
91
+370%
|
126
+38%
|
78
-38%
|
33
-58%
|
90
+174%
|
15
-83%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(725)
|
(458)
|
(369)
|
(460)
|
(334)
|
(306)
|
(242)
|
(202)
|
(177)
|
(204)
|
|
| Other Items |
(707)
|
(92)
|
(93)
|
(94)
|
17
|
1
|
(28)
|
(70)
|
(82)
|
(63)
|
|
| Cash from Investing Activities |
(1 432)
N/A
|
(550)
+62%
|
(462)
+16%
|
(554)
-20%
|
(316)
+43%
|
(305)
+4%
|
(271)
+11%
|
(271)
0%
|
(259)
+5%
|
(267)
-3%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
1 444
|
794
|
614
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
363
|
132
|
(15)
|
63
|
201
|
142
|
200
|
218
|
214
|
338
|
|
| Other |
(42)
|
(70)
|
(113)
|
(137)
|
(48)
|
(79)
|
(50)
|
(45)
|
(70)
|
(115)
|
|
| Cash from Financing Activities |
1 765
N/A
|
857
-51%
|
487
-43%
|
540
+11%
|
153
-72%
|
62
-59%
|
150
+141%
|
172
+15%
|
144
-17%
|
223
+55%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(4)
|
1
|
(1)
|
(9)
|
3
|
(4)
|
(5)
|
0
|
(8)
|
|
| Net Change in Cash |
328
N/A
|
212
-35%
|
10
-95%
|
5
-46%
|
(81)
N/A
|
(114)
-41%
|
(46)
+60%
|
(71)
-54%
|
(25)
+65%
|
(37)
-49%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(728)
N/A
|
(549)
+25%
|
(385)
+30%
|
(441)
-15%
|
(243)
+45%
|
(180)
+26%
|
(164)
+9%
|
(169)
-3%
|
(87)
+48%
|
(188)
-116%
|
|