Capitalinc Investment Tbk PT
IDX:MTFN
Cash Flow Statement
Cash Flow Statement
Capitalinc Investment Tbk PT
| 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 327)
|
(1 119)
|
(215)
|
(1 463)
|
(421)
|
(499)
|
(553)
|
(561)
|
(621)
|
(1 543)
|
(1 517)
|
(1 571)
|
(1 790)
|
(1 062)
|
(1 211)
|
(1 538)
|
(1 643)
|
(1 682)
|
(3 125)
|
(1 343)
|
(1 082)
|
(804)
|
(1 083)
|
(864)
|
(696)
|
(1 156)
|
141
|
(3 069)
|
(2 596)
|
(3 830)
|
(4 995)
|
(4 107)
|
2 624
|
3 688
|
3 539
|
1 989
|
900
|
(27 422)
|
(25 414)
|
(22 798)
|
(46)
|
(463)
|
(15)
|
119
|
(292)
|
1 631
|
1 406
|
1 143
|
900
|
(17 607)
|
(17 858)
|
(18 000)
|
(40 604)
|
(24 653)
|
(26 344)
|
(28 130)
|
(5 073)
|
(3 024)
|
(1 333)
|
453
|
0
|
(1 322)
|
(5 172)
|
(5 501)
|
0
|
3 773
|
6 352
|
8 486
|
0
|
0
|
0
|
0
|
935
|
(1 407)
|
(3 424)
|
(6 939)
|
(6 994)
|
(3 204)
|
(4 108)
|
(1 620)
|
(2 561)
|
(4 065)
|
|
| 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
|
0
|
0
|
(1 902)
|
(699)
|
(12 198)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(38)
|
(91)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1 901)
|
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
|
1 100
|
17 004
|
31 802
|
44 105
|
(20 752)
|
(37 819)
|
(50 512)
|
(62 889)
|
(6 677)
|
(5 491)
|
(6 190)
|
(7 545)
|
1 100
|
3 910
|
(2 236)
|
(14 971)
|
(332 993)
|
(497 083)
|
(649 660)
|
(741 771)
|
(236 813)
|
(239 492)
|
(171 194)
|
(274 736)
|
(839 920)
|
(725 734)
|
(1 002 948)
|
(937 743)
|
(820 443)
|
781 019
|
1 069 478
|
1 113 774
|
(361 958)
|
(366 821)
|
(398 669)
|
(401 085)
|
(440 098)
|
(495 691)
|
(475 534)
|
(606 068)
|
(732 688)
|
(526 373)
|
(533 940)
|
(541 623)
|
(530 151)
|
(497 620)
|
|
| Cash from Operating Activities |
(7 284)
N/A
|
(10 011)
-37%
|
(20 793)
-108%
|
(10 351)
+50%
|
(7 871)
+24%
|
(9 602)
-22%
|
(7 064)
+26%
|
(6 219)
+12%
|
9 583
N/A
|
(5 373)
N/A
|
2 752
N/A
|
(16 972)
N/A
|
(12 902)
+24%
|
(14 298)
-11%
|
(36 029)
-152%
|
(21 492)
+40%
|
(34 487)
-60%
|
(9 541)
+72%
|
8 936
N/A
|
17 026
+91%
|
23 777
+40%
|
11 255
-53%
|
(3 848)
N/A
|
(19 875)
-417%
|
(55 673)
-180%
|
(83 233)
-50%
|
(91 774)
-10%
|
(108 223)
-18%
|
(110 431)
-2%
|
(93 141)
+16%
|
(66 970)
+28%
|
(32 023)
+52%
|
(52 622)
-64%
|
(52 380)
+0%
|
(100 431)
-92%
|
(74 347)
+26%
|
2 000
N/A
|
(18 783)
N/A
|
41 582
N/A
|
17 767
-57%
|
(20 799)
N/A
|
(37 244)
-79%
|
(55 969)
-50%
|
(58 570)
-5%
|
(6 970)
+88%
|
(3 862)
+45%
|
(4 785)
-24%
|
(6 403)
-34%
|
2 000
N/A
|
(13 696)
N/A
|
(12 224)
+11%
|
(9 780)
+20%
|
(30 827)
-215%
|
(13 997)
+55%
|
(17 074)
-22%
|
(12 771)
+25%
|
5 815
N/A
|
1 674
-71%
|
(726)
N/A
|
(4 932)
-580%
|
29 102
N/A
|
45 234
+55%
|
34 824
-23%
|
42 947
+23%
|
16 492
-62%
|
5 954
-64%
|
21 723
+265%
|
11 047
-49%
|
2 953
-73%
|
(3 147)
N/A
|
(3 681)
-17%
|
(700)
+81%
|
2 875
N/A
|
(15 509)
N/A
|
(90)
+99%
|
6 672
N/A
|
6 351
-5%
|
20 504
+223%
|
(379)
N/A
|
(10 049)
-2 552%
|
(10 867)
-8%
|
(6 674)
+39%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(181)
|
145
|
(505)
|
0
|
(60)
|
(492)
|
(8)
|
(8)
|
(352)
|
(523)
|
(515)
|
(521)
|
(957)
|
(1 516)
|
(1 674)
|
(1 671)
|
(891)
|
(234)
|
(93)
|
(102)
|
0
|
(49)
|
(84)
|
(2 743)
|
(2 822)
|
(2 822)
|
(2 807)
|
(28 228)
|
(29 246)
|
(29 946)
|
(30 407)
|
(20 175)
|
(20 831)
|
(28 865)
|
(21 556)
|
(25 066)
|
(4 299)
|
3 684
|
(4 323)
|
(1 131)
|
(22 141)
|
(23 384)
|
(24 318)
|
(25 066)
|
(5 103)
|
(4 672)
|
(3 575)
|
(4 313)
|
(2 616)
|
(1 033)
|
0
|
0
|
(1 704)
|
(1 705)
|
(1 722)
|
(1 172)
|
532
|
533
|
550
|
(745)
|
0
|
0
|
0
|
0
|
(42)
|
(41)
|
(2 617)
|
(2 608)
|
(2 566)
|
(2 574)
|
(8)
|
(38)
|
0
|
(178)
|
(195)
|
(195)
|
(840)
|
(114)
|
(97)
|
(124)
|
509
|
|
| Other Items |
4 101
|
0
|
0
|
0
|
(59)
|
0
|
1 441
|
0
|
0
|
9 753
|
(2 998)
|
(6 734)
|
(12 998)
|
(21 251)
|
(9 682)
|
(6 264)
|
(12 000)
|
(12 340)
|
(12 818)
|
(12 488)
|
(170)
|
11 406
|
(7 450)
|
(15 039)
|
22 056
|
10 820
|
35 945
|
47 922
|
(2 458)
|
1 792
|
(4 317)
|
(8 717)
|
4 123
|
(21 406)
|
239 198
|
235 082
|
15 736
|
424 704
|
(3 673 403)
|
(3 779 113)
|
(2 666 883)
|
(2 652 262)
|
2 206 358
|
2 292 327
|
15 736
|
0
|
0
|
(993 711)
|
2 474
|
21 624
|
20 921
|
15 226
|
34 203
|
15 239
|
15 097
|
18 977
|
0
|
(1 418)
|
(573)
|
(1 232)
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 135
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
4 101
N/A
|
4 883
+19%
|
21 201
+334%
|
(3 753)
N/A
|
(59)
+98%
|
386
N/A
|
1 454
+277%
|
438
-70%
|
(8)
N/A
|
7 901
N/A
|
(5 021)
N/A
|
(7 249)
-44%
|
(13 519)
-86%
|
(22 208)
-64%
|
(11 198)
+50%
|
(7 938)
+29%
|
(13 671)
-72%
|
(13 231)
+3%
|
(13 052)
+1%
|
(12 580)
+4%
|
(271)
+98%
|
11 305
N/A
|
(7 498)
N/A
|
(15 123)
-102%
|
19 313
N/A
|
7 998
-59%
|
33 123
+314%
|
45 115
+36%
|
(30 686)
N/A
|
(27 454)
+11%
|
(34 263)
-25%
|
(39 124)
-14%
|
(16 052)
+59%
|
(42 238)
-163%
|
210 333
N/A
|
213 525
+2%
|
(1 839)
N/A
|
420 406
N/A
|
(3 669 719)
N/A
|
(3 783 435)
-3%
|
(2 668 014)
+29%
|
(2 674 403)
0%
|
2 182 974
N/A
|
2 268 009
+4%
|
(9 330)
N/A
|
(4 028)
+57%
|
(1 024 714)
-25 340%
|
(997 286)
+3%
|
(1 839)
+100%
|
19 008
N/A
|
19 888
+5%
|
15 226
-23%
|
34 203
+125%
|
13 534
-60%
|
13 392
-1%
|
16 023
+20%
|
(1 172)
N/A
|
347
N/A
|
1 192
+243%
|
1 782
+49%
|
(745)
N/A
|
0
N/A
|
0
N/A
|
(745)
N/A
|
28
N/A
|
(14)
N/A
|
(14)
+3%
|
(2 590)
-18 998%
|
(2 608)
-1%
|
(2 566)
+2%
|
(2 574)
0%
|
(8)
+100%
|
(38)
-378%
|
2 116
N/A
|
(178)
N/A
|
(195)
-10%
|
(195)
N/A
|
(2 975)
-1 422%
|
(114)
+96%
|
(97)
+15%
|
(124)
-28%
|
509
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123 887
|
123 887
|
123 887
|
123 887
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 783 399
|
2 783 399
|
2 695 725
|
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
|
|
| Net Issuance of Debt |
(5 047)
|
(3 959)
|
(3 197)
|
50 628
|
8 327
|
10 179
|
7 428
|
12 176
|
(8 966)
|
(1 934)
|
13 308
|
(21 688)
|
34 007
|
35 749
|
34 365
|
77 226
|
40 138
|
23 031
|
5 054
|
(5 313)
|
(20 271)
|
(2 405)
|
11 067
|
34 016
|
(89 252)
|
(71 287)
|
(70 916)
|
(55 889)
|
87 420
|
77 355
|
61 334
|
15 014
|
57 543
|
35 995
|
(173 933)
|
(175 227)
|
4 667
|
(402 618)
|
931 814
|
1 045 009
|
0
|
0
|
(918 431)
|
(999 217)
|
4 667
|
0
|
1 028 424
|
1 003 884
|
0
|
0
|
0
|
0
|
650
|
409
|
265
|
280
|
0
|
241
|
385
|
370
|
(21 369)
|
(29 166)
|
(33 567)
|
(36 025)
|
(17 637)
|
19 027
|
21 698
|
22 673
|
(9 418)
|
(2 428)
|
(318)
|
1 400
|
1 303
|
10 986
|
1 283
|
2 938
|
3 768
|
(5 675)
|
3 797
|
2 514
|
2 456
|
1 930
|
|
| Other |
0
|
40 834
|
43 209
|
8 180
|
0
|
8 217
|
9 045
|
0
|
0
|
35
|
1 044
|
46 461
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 488
|
0
|
0
|
0
|
50 349
|
0
|
0
|
0
|
32 023
|
55 697
|
53 942
|
34 471
|
0
|
(3 196)
|
(89 074)
|
(69 603)
|
0
|
(87 633)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 531)
|
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
|
|
| Cash from Financing Activities |
(5 047)
N/A
|
(7 002)
-39%
|
(3 865)
+45%
|
14 931
N/A
|
8 327
-44%
|
10 216
+23%
|
8 292
-19%
|
3 996
-52%
|
(8 966)
N/A
|
(1 899)
+79%
|
14 352
N/A
|
24 773
+73%
|
34 007
+37%
|
35 749
+5%
|
33 399
-7%
|
30 765
-8%
|
40 138
+30%
|
23 031
-43%
|
5 054
-78%
|
(5 313)
N/A
|
(20 271)
-282%
|
(2 405)
+88%
|
11 067
N/A
|
34 016
+207%
|
42 123
+24%
|
60 088
+43%
|
60 459
+1%
|
75 486
+25%
|
137 769
+83%
|
127 704
-7%
|
111 683
-13%
|
65 363
-41%
|
89 566
+37%
|
91 692
+2%
|
(119 991)
N/A
|
(140 756)
-17%
|
4 667
N/A
|
(405 812)
N/A
|
3 626 140
N/A
|
3 758 806
+4%
|
2 695 725
-28%
|
2 708 052
+0%
|
(2 128 127)
N/A
|
(2 208 913)
-4%
|
4 667
N/A
|
0
N/A
|
1 028 424
N/A
|
1 003 884
-2%
|
0
N/A
|
(4 531)
N/A
|
0
N/A
|
0
N/A
|
650
N/A
|
409
-37%
|
265
-35%
|
280
+6%
|
0
N/A
|
241
N/A
|
385
+60%
|
370
-4%
|
(21 369)
N/A
|
(29 166)
-36%
|
(33 567)
-15%
|
(36 025)
-7%
|
(17 637)
+51%
|
19 027
N/A
|
21 698
+14%
|
22 673
+4%
|
(9 418)
N/A
|
(2 428)
+74%
|
(318)
+87%
|
1 400
N/A
|
1 303
-7%
|
10 986
+743%
|
1 283
-88%
|
2 938
+129%
|
3 768
+28%
|
(5 675)
N/A
|
3 797
N/A
|
2 514
-34%
|
2 456
-2%
|
1 930
-21%
|
|
| 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
|
84
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1 604
|
0
|
1 601
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(969)
|
(1 219)
|
(4 098)
|
(4 794)
|
407
|
828
|
3 792
|
6 027
|
57
|
(95)
|
58
|
(1 701)
|
67
|
27
|
(1)
|
60
|
353
|
(345)
|
216
|
585
|
110
|
1 032
|
|
| Net Change in Cash |
(8 230)
N/A
|
(12 130)
-47%
|
(3 457)
+72%
|
827
N/A
|
397
-52%
|
1 000
+152%
|
2 682
+168%
|
(1 785)
N/A
|
609
N/A
|
629
+3%
|
12 083
+1 821%
|
552
-95%
|
7 586
+1 274%
|
(757)
N/A
|
(13 828)
-1 727%
|
1 335
N/A
|
(8 020)
N/A
|
259
N/A
|
938
+262%
|
(867)
N/A
|
3 235
N/A
|
20 155
+523%
|
(279)
N/A
|
(982)
-252%
|
5 763
N/A
|
(15 147)
N/A
|
1 808
N/A
|
12 378
+585%
|
(3 264)
N/A
|
7 109
N/A
|
10 450
+47%
|
(5 784)
N/A
|
20 890
N/A
|
(2 926)
N/A
|
(10 089)
-245%
|
(1 578)
+84%
|
4 827
N/A
|
(4 189)
N/A
|
(1 997)
+52%
|
(5 258)
-163%
|
6 912
N/A
|
(1 994)
N/A
|
(1 122)
+44%
|
526
N/A
|
(11 628)
N/A
|
(3 219)
+72%
|
(1 075)
+67%
|
195
N/A
|
160
-18%
|
781
+387%
|
7 664
+881%
|
5 446
-29%
|
4 027
-26%
|
(54)
N/A
|
(3 417)
-6 228%
|
3 532
N/A
|
4 643
+31%
|
2 262
-51%
|
852
-62%
|
(2 780)
N/A
|
6 019
N/A
|
14 104
+134%
|
(3 587)
N/A
|
1 383
N/A
|
(711)
N/A
|
25 795
N/A
|
47 200
+83%
|
37 158
-21%
|
(9 016)
N/A
|
(8 236)
+9%
|
(6 513)
+21%
|
(1 009)
+85%
|
4 207
N/A
|
(2 381)
N/A
|
1 015
N/A
|
9 475
+834%
|
10 276
+8%
|
11 509
+12%
|
3 520
-69%
|
(7 047)
N/A
|
(8 424)
-20%
|
(3 203)
+62%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7 284)
N/A
|
(10 192)
-40%
|
(20 648)
-103%
|
(10 856)
+47%
|
(7 871)
+27%
|
(9 662)
-23%
|
(7 556)
+22%
|
(6 227)
+18%
|
9 575
N/A
|
(5 725)
N/A
|
2 229
N/A
|
(17 487)
N/A
|
(13 423)
+23%
|
(15 255)
-14%
|
(37 545)
-146%
|
(23 166)
+38%
|
(36 158)
-56%
|
(10 432)
+71%
|
8 702
N/A
|
16 933
+95%
|
23 675
+40%
|
11 255
-52%
|
(3 897)
N/A
|
(19 959)
-412%
|
(58 416)
-193%
|
(86 055)
-47%
|
(94 596)
-10%
|
(111 030)
-17%
|
(138 659)
-25%
|
(122 387)
+12%
|
(96 916)
+21%
|
(62 430)
+36%
|
(72 797)
-17%
|
(73 211)
-1%
|
(129 296)
-77%
|
(95 903)
+26%
|
(23 067)
+76%
|
(23 082)
0%
|
45 266
N/A
|
13 444
-70%
|
(21 930)
N/A
|
(59 385)
-171%
|
(79 353)
-34%
|
(82 888)
-4%
|
(32 036)
+61%
|
(8 965)
+72%
|
(9 457)
-5%
|
(9 978)
-6%
|
(2 314)
+77%
|
(16 312)
-605%
|
(13 257)
+19%
|
(9 780)
+26%
|
(30 827)
-215%
|
(15 701)
+49%
|
(18 779)
-20%
|
(14 493)
+23%
|
4 643
N/A
|
2 206
-52%
|
(192)
N/A
|
(4 381)
-2 176%
|
28 357
N/A
|
45 234
+60%
|
34 824
-23%
|
42 947
+23%
|
16 492
-62%
|
5 913
-64%
|
21 682
+267%
|
8 430
-61%
|
346
-96%
|
(5 713)
N/A
|
(6 254)
-9%
|
(708)
+89%
|
2 837
N/A
|
(15 509)
N/A
|
(268)
+98%
|
6 476
N/A
|
6 155
-5%
|
19 664
+219%
|
(493)
N/A
|
(10 146)
-1 956%
|
(10 990)
-8%
|
(6 166)
+44%
|
|