Perdana Karya Perkasa Tbk PT
IDX:PKPK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Perdana Karya Perkasa Tbk PT
IDX:PKPK
|
ID |
|
Kitazawa Sangyo Co Ltd
TSE:9930
|
JP |
Cash Flow Statement
Cash Flow Statement
Perdana Karya Perkasa Tbk PT
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
(25 682)
|
(18 371)
|
(427)
|
(2 483)
|
(2 489)
|
3 562
|
(5 593)
|
(1 391)
|
(481)
|
(6 233)
|
(4 368)
|
(5 500)
|
(1 494)
|
5 404
|
(4 451)
|
(9 697)
|
(1 172)
|
(3 537)
|
0
|
0
|
1 347
|
(1 229)
|
(2 179)
|
(2 918)
|
(1 729)
|
(1 729)
|
(2 179)
|
(1 262)
|
(4 224)
|
(2 150)
|
(119)
|
(416)
|
2 036
|
(20)
|
(594)
|
(475)
|
(570)
|
(588)
|
75
|
165
|
0
|
62
|
10 539
|
0
|
0
|
10 642
|
126
|
0
|
0
|
0
|
(385)
|
0
|
0
|
0
|
411
|
0
|
0
|
0
|
146
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 062)
|
(3 786)
|
(13 283)
|
(19 209)
|
(19 764)
|
|
| Cash Interest Paid |
(8 094)
|
0
|
0
|
(9 192)
|
(11 108)
|
(16 327)
|
0
|
(20 816)
|
(29 099)
|
(30 959)
|
0
|
(18 286)
|
(30 189)
|
(28 332)
|
(29 390)
|
(18 537)
|
(18 314)
|
(20 468)
|
(23 071)
|
(25 876)
|
(26 900)
|
(27 617)
|
(39 395)
|
(29 773)
|
(31 651)
|
(25 457)
|
(20 148)
|
(22 959)
|
(21 208)
|
(36 516)
|
(18 022)
|
(16 026)
|
(14 260)
|
(1 326)
|
(11 249)
|
(12 507)
|
(10 848)
|
(7 729)
|
(7 322)
|
(9 637)
|
(8 438)
|
(8 429)
|
(8 344)
|
(4 402)
|
(3 411)
|
0
|
(1 199)
|
(638)
|
0
|
0
|
(1 278)
|
(13 228)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1 582
|
0
|
0
|
0
|
(681)
|
(21 305)
|
(29 544)
|
0
|
(647)
|
1 712
|
17 314
|
(920)
|
890
|
18 699
|
15 906
|
699
|
203
|
1 233
|
(3 994)
|
10 890
|
11 429
|
12 883
|
13 975
|
2 362
|
2 428
|
(477)
|
209
|
741
|
878
|
(29 989)
|
7 021
|
(6 169)
|
(9 371)
|
22 030
|
(18 720)
|
(7 004)
|
(4 203)
|
(4 725)
|
(3 507)
|
(4 376)
|
(5 367)
|
(3 671)
|
(2 954)
|
(4 143)
|
(3 121)
|
(4 950)
|
(4 886)
|
(1 922)
|
(2 568)
|
(1 241)
|
(850)
|
13 785
|
16 115
|
13 229
|
12 554
|
(5 530)
|
(7 401)
|
(5 485)
|
(4 672)
|
2 456
|
472
|
(1 254)
|
(2 834)
|
(10 103)
|
(10 165)
|
(9 983)
|
(10 080)
|
(7 137)
|
(8 513)
|
(8 385)
|
(12 098)
|
(15 455)
|
(33 088)
|
(33 323)
|
(29 970)
|
(20 344)
|
|
| Cash from Operating Activities |
59 550
N/A
|
7 393
-88%
|
70 542
+854%
|
(882)
N/A
|
11 858
N/A
|
44 593
+276%
|
(34 466)
N/A
|
72 260
N/A
|
124 329
+72%
|
80 694
-35%
|
133 546
+65%
|
70 844
-47%
|
73 827
+4%
|
125 766
+70%
|
101 129
-20%
|
27 635
-73%
|
7 809
-72%
|
(16 466)
N/A
|
(58 961)
-258%
|
(20 348)
+65%
|
(47 465)
-133%
|
(35 836)
+25%
|
39 656
N/A
|
31 962
-19%
|
20 614
-36%
|
26 170
+27%
|
(7 916)
N/A
|
(2 269)
+71%
|
13 556
N/A
|
(17 588)
N/A
|
47 510
N/A
|
49 548
+4%
|
44 921
-9%
|
110 682
+146%
|
54 782
-51%
|
56 240
+3%
|
53 082
-6%
|
(2 319)
N/A
|
(1 346)
+42%
|
(3 323)
-147%
|
(3 083)
+7%
|
(76)
+98%
|
239
N/A
|
4 567
+1 811%
|
7 679
+68%
|
2 577
-66%
|
500
-81%
|
3 796
+659%
|
1 668
-56%
|
2 407
+44%
|
3 686
+53%
|
14 367
+290%
|
15 726
+9%
|
11 596
-26%
|
5 203
-55%
|
2 443
-53%
|
2 820
+15%
|
6 842
+143%
|
11 488
+68%
|
6 665
-42%
|
1 992
-70%
|
344
-83%
|
2 409
+601%
|
(4 185)
N/A
|
(1 894)
+55%
|
1 152
N/A
|
(9 033)
N/A
|
(14 722)
-63%
|
(11 000)
+25%
|
(14 142)
-29%
|
(115 683)
-718%
|
(4 407)
+96%
|
6 325
N/A
|
59 423
+839%
|
137 053
+131%
|
37 517
-73%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11 757)
|
(5 402)
|
(47 335)
|
(55 081)
|
(61 382)
|
0
|
(35 278)
|
(111 790)
|
(176 655)
|
0
|
(166 098)
|
(2 577)
|
(257)
|
(257)
|
2 079
|
(1 947)
|
(3 361)
|
(17 982)
|
(17 982)
|
(56 535)
|
(14 621)
|
(316)
|
(316)
|
(316)
|
0
|
0
|
0
|
(75)
|
0
|
(150)
|
(30 075)
|
0
|
(30 000)
|
(29 925)
|
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
|
(19)
|
(255)
|
(290)
|
(290)
|
(271)
|
(35)
|
(5)
|
(5)
|
(51 879)
|
(7 542)
|
(48 527)
|
(39 169)
|
(127 608)
|
(207 970)
|
(149 057)
|
(160 364)
|
(20 870)
|
|
| Other Items |
(7 835)
|
9 179
|
(11 754)
|
(8 050)
|
(24 920)
|
(76 170)
|
(55 682)
|
(36 544)
|
(27 520)
|
6 952
|
5 618
|
(35 869)
|
113
|
(4 686)
|
(935)
|
(163)
|
(8 800)
|
7 367
|
6 393
|
27 045
|
12 138
|
2 872
|
14 937
|
17 907
|
0
|
0
|
0
|
14 048
|
21 830
|
28 096
|
0
|
0
|
6 266
|
0
|
0
|
1 547
|
1 547
|
1 547
|
1 547
|
0
|
0
|
0
|
4 100
|
4 092
|
4 092
|
4 092
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
142
|
(12 990)
|
(168 529)
|
(146 510)
|
(146 713)
|
(205 507)
|
13 318
|
(60 749)
|
(37 928)
|
(72 319)
|
|
| Cash from Investing Activities |
(19 592)
N/A
|
3 777
N/A
|
(59 088)
N/A
|
(63 131)
-7%
|
(86 302)
-37%
|
(121 824)
-41%
|
(76 818)
+37%
|
(148 333)
-93%
|
(190 033)
-28%
|
(169 703)
+11%
|
(160 481)
+5%
|
(38 446)
+76%
|
(144)
+100%
|
(4 943)
-3 333%
|
1 145
N/A
|
(2 110)
N/A
|
(12 161)
-476%
|
(10 615)
+13%
|
(11 589)
-9%
|
(29 489)
-154%
|
13 552
N/A
|
18 591
+37%
|
30 655
+65%
|
17 590
-43%
|
0
N/A
|
0
N/A
|
0
N/A
|
13 973
N/A
|
21 755
+56%
|
27 946
+28%
|
(16 027)
N/A
|
(30 000)
-87%
|
(37 782)
-26%
|
(43 973)
-16%
|
0
N/A
|
1 547
N/A
|
1 547
0%
|
1 547
N/A
|
1 547
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 100
N/A
|
4 092
0%
|
4 092
N/A
|
4 092
N/A
|
(8)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(19)
N/A
|
(255)
-1 263%
|
(290)
-14%
|
(276)
+5%
|
(271)
+2%
|
(35)
+87%
|
(5)
+85%
|
122
N/A
|
(64 869)
N/A
|
(176 213)
-172%
|
(195 179)
-11%
|
(186 024)
+5%
|
(333 115)
-79%
|
(194 652)
+42%
|
(209 806)
-8%
|
(198 292)
+5%
|
(93 189)
+53%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
25 000
|
50 000
|
0
|
0
|
0
|
(3 997)
|
(26 009)
|
0
|
0
|
(22 012)
|
(22 012)
|
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
|
240 000
|
240 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(43 444)
|
(22 716)
|
(19 813)
|
15 811
|
31 697
|
32 341
|
64 053
|
106 686
|
126 013
|
100 333
|
33 615
|
(21 581)
|
(44 613)
|
(57 895)
|
(37 398)
|
(10 287)
|
(1 674)
|
29 783
|
65 492
|
29 679
|
36 251
|
16 491
|
(47 702)
|
(42 765)
|
(48 486)
|
(36 873)
|
(13 936)
|
(30 097)
|
(34 315)
|
(44 457)
|
(35 016)
|
(18 916)
|
(10 555)
|
(46 622)
|
(54 952)
|
(57 831)
|
(57 122)
|
(632)
|
(162)
|
2 750
|
4 426
|
(1 570)
|
(80 189)
|
(83 619)
|
(84 766)
|
(78 695)
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
0
|
6 455
|
1 668
|
(1 686)
|
0
|
(6 455)
|
(1 668)
|
(314)
|
0
|
0
|
0
|
0
|
0
|
(22 086)
|
0
|
0
|
0
|
0
|
0
|
0
|
(90)
|
(117)
|
(93)
|
|
| Cash Paid for Dividends |
0
|
0
|
(5 000)
|
(5 000)
|
0
|
0
|
0
|
(6 859)
|
0
|
0
|
0
|
(8 630)
|
0
|
(11 383)
|
(11 602)
|
(5 849)
|
0
|
(3 096)
|
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
|
|
| Other |
(10 243)
|
8 289
|
(5 028)
|
(4 074)
|
0
|
(1 783)
|
954
|
0
|
0
|
1 894
|
5 462
|
0
|
0
|
(33 687)
|
(31 221)
|
0
|
0
|
1 046
|
4 704
|
17 321
|
(1 364)
|
(1 490)
|
(13 554)
|
0
|
13 346
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74 154
|
73 908
|
73 840
|
73 815
|
(434)
|
(3 208)
|
(3 150)
|
(3 145)
|
(3 060)
|
(14 677)
|
(14 667)
|
(12 312)
|
(12 082)
|
(4 858)
|
(4 873)
|
(7 387)
|
(5 817)
|
(1 035)
|
(1 020)
|
(118)
|
(2 061)
|
1 621
|
1 621
|
(1 101)
|
(1 398)
|
42 344
|
(22 086)
|
(86)
|
103 342
|
178 933
|
216 933
|
196 925
|
93 936
|
39 971
|
|
| Cash from Financing Activities |
(39 812)
N/A
|
(552)
+99%
|
4 519
N/A
|
56 737
+1 156%
|
73 506
+30%
|
75 558
+3%
|
90 007
+19%
|
95 830
+6%
|
93 144
-3%
|
91 370
-2%
|
28 220
-69%
|
(52 223)
N/A
|
(79 651)
-53%
|
(124 977)
-57%
|
(102 234)
+18%
|
(16 135)
+84%
|
(7 522)
+53%
|
27 733
N/A
|
67 319
+143%
|
47 000
-30%
|
34 887
-26%
|
15 001
-57%
|
(61 255)
N/A
|
(42 765)
+30%
|
(35 139)
+18%
|
(36 873)
-5%
|
(5 734)
+84%
|
(30 097)
-425%
|
(46 298)
-54%
|
(44 457)
+4%
|
(35 016)
+21%
|
(18 916)
+46%
|
(10 555)
+44%
|
(46 622)
-342%
|
(54 952)
-18%
|
(57 831)
-5%
|
(57 122)
+1%
|
(632)
+99%
|
(162)
+74%
|
2 750
N/A
|
4 426
+61%
|
(1 570)
N/A
|
(6 034)
-284%
|
(9 711)
-61%
|
(10 926)
-13%
|
(4 880)
+55%
|
(435)
+91%
|
(3 208)
-637%
|
(3 150)
+2%
|
(3 145)
+0%
|
(3 060)
+3%
|
(14 677)
-380%
|
(12 667)
+14%
|
(12 312)
+3%
|
(5 628)
+54%
|
(3 190)
+43%
|
(6 559)
-106%
|
(7 387)
-13%
|
(12 272)
-66%
|
(2 703)
+78%
|
(1 334)
+51%
|
(118)
+91%
|
(2 061)
-1 647%
|
1 621
N/A
|
1 621
N/A
|
(1 101)
N/A
|
216 516
N/A
|
282 344
+30%
|
217 914
-23%
|
239 914
+10%
|
125 428
-48%
|
178 933
+43%
|
216 933
+21%
|
196 834
-9%
|
93 819
-52%
|
39 878
-57%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
146
N/A
|
10 618
+7 173%
|
15 973
+50%
|
(7 276)
N/A
|
(938)
+87%
|
(1 673)
-78%
|
(21 277)
-1 172%
|
19 757
N/A
|
27 440
+39%
|
2 361
-91%
|
1 285
-46%
|
(19 825)
N/A
|
(5 968)
+70%
|
(4 154)
+30%
|
40
N/A
|
9 390
+23 375%
|
(11 874)
N/A
|
652
N/A
|
(3 231)
N/A
|
(2 837)
+12%
|
974
N/A
|
(2 244)
N/A
|
9 056
N/A
|
6 787
-25%
|
3 066
-55%
|
5 332
+74%
|
(10 680)
N/A
|
(18 393)
-72%
|
(10 987)
+40%
|
(34 099)
-210%
|
(3 533)
+90%
|
632
N/A
|
(3 416)
N/A
|
20 087
N/A
|
(170)
N/A
|
(44)
+74%
|
(2 493)
-5 543%
|
(1 404)
+44%
|
39
N/A
|
(573)
N/A
|
1 343
N/A
|
(1 646)
N/A
|
(1 695)
-3%
|
(1 052)
+38%
|
845
N/A
|
1 789
+112%
|
57
-97%
|
587
+934%
|
(1 482)
N/A
|
(738)
+50%
|
626
N/A
|
(310)
N/A
|
3 059
N/A
|
(716)
N/A
|
(424)
+41%
|
(747)
-76%
|
(3 740)
-401%
|
(546)
+85%
|
(783)
-44%
|
3 944
N/A
|
403
-90%
|
(64)
N/A
|
72
N/A
|
(2 835)
N/A
|
(308)
+89%
|
45
N/A
|
207 605
+458 442%
|
202 753
-2%
|
30 702
-85%
|
30 594
0%
|
(176 279)
N/A
|
(158 590)
+10%
|
28 605
N/A
|
46 451
+62%
|
32 580
-30%
|
(15 794)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
47 793
N/A
|
1 991
-96%
|
23 207
+1 066%
|
(55 963)
N/A
|
(49 524)
+12%
|
44 593
N/A
|
(69 744)
N/A
|
(39 530)
+43%
|
(52 326)
-32%
|
80 694
N/A
|
(32 552)
N/A
|
68 267
N/A
|
73 570
+8%
|
125 509
+71%
|
103 208
-18%
|
25 688
-75%
|
4 448
-83%
|
(34 448)
N/A
|
(76 943)
-123%
|
(76 883)
+0%
|
(62 086)
+19%
|
(36 152)
+42%
|
39 340
N/A
|
31 646
-20%
|
20 614
-35%
|
26 170
+27%
|
(7 916)
N/A
|
(2 344)
+70%
|
13 556
N/A
|
(17 738)
N/A
|
17 435
N/A
|
49 548
+184%
|
14 921
-70%
|
80 757
+441%
|
54 782
-32%
|
56 240
+3%
|
53 082
-6%
|
(2 319)
N/A
|
(1 346)
+42%
|
(3 323)
-147%
|
(3 083)
+7%
|
(76)
+98%
|
239
N/A
|
4 567
+1 811%
|
7 679
+68%
|
2 577
-66%
|
500
-81%
|
3 796
+659%
|
1 668
-56%
|
2 407
+44%
|
3 686
+53%
|
14 367
+290%
|
15 726
+9%
|
11 596
-26%
|
5 203
-55%
|
2 443
-53%
|
2 820
+15%
|
6 842
+143%
|
11 488
+68%
|
6 646
-42%
|
1 737
-74%
|
54
-97%
|
2 119
+3 830%
|
(4 456)
N/A
|
(1 929)
+57%
|
1 147
N/A
|
(9 039)
N/A
|
(66 601)
-637%
|
(18 542)
+72%
|
(62 669)
-238%
|
(154 852)
-147%
|
(132 015)
+15%
|
(201 645)
-53%
|
(89 634)
+56%
|
(23 312)
+74%
|
16 647
N/A
|
|