Golden Flower Tbk PT
IDX:POLU
Cash Flow Statement
Cash Flow Statement
Golden Flower Tbk PT
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Cash Taxes Paid |
(8 366)
|
(9 478)
|
(7 478)
|
(8 766)
|
(5 771)
|
1 619
|
(787)
|
5 142
|
2 459
|
(1 747)
|
(429)
|
(179)
|
(164)
|
(81)
|
(1 651)
|
(1 230)
|
(815)
|
(710)
|
(5 158)
|
(4 730)
|
(4 574)
|
(2 934)
|
3 583
|
5 396
|
5 143
|
3 540
|
|
| Cash Interest Paid |
(13 247)
|
(8 665)
|
(15 475)
|
0
|
0
|
0
|
0
|
(1 370)
|
(2 595)
|
(4 132)
|
(3 915)
|
0
|
0
|
0
|
(1 273)
|
(3 158)
|
(3 964)
|
(4 740)
|
(2 771)
|
0
|
0
|
(833)
|
0
|
0
|
(2 584)
|
(443)
|
|
| Change in Working Capital |
197
|
178
|
178
|
16 693
|
1 629
|
5 181
|
(2 642)
|
(15 011)
|
4 098
|
1 212
|
2 586
|
2 710
|
(1 243)
|
(592)
|
55
|
(65)
|
(256)
|
(655)
|
420
|
331
|
2 703
|
484
|
3 232
|
2 401
|
1 762
|
3 583
|
|
| Cash from Operating Activities |
(22)
N/A
|
(54 841)
-248 345%
|
2 484
N/A
|
10 080
+306%
|
45 711
+353%
|
53 245
+16%
|
45 065
-15%
|
38 505
-15%
|
38 018
-1%
|
12 040
-68%
|
11 422
-5%
|
15 032
+32%
|
6 706
-55%
|
38 715
+477%
|
35 305
-9%
|
38 012
+8%
|
35 856
-6%
|
11 641
-68%
|
(1 026)
N/A
|
1 236
N/A
|
10 653
+762%
|
2 934
-72%
|
551
-81%
|
20 651
+3 650%
|
16 936
-18%
|
34 574
+104%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(1 276)
|
0
|
(232)
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
(64 848)
|
(4 478)
|
0
|
(4 968)
|
0
|
(513)
|
(1 089)
|
(602)
|
(608)
|
|
| Other Items |
7 593
|
3
|
1 833
|
1 828
|
(2 509)
|
(38 232)
|
(81 932)
|
(82 011)
|
(85 266)
|
45 377
|
82 320
|
85 823
|
89 036
|
4 241
|
(67 779)
|
(70 203)
|
(74 513)
|
(77 046)
|
834
|
736
|
0
|
4 219
|
228
|
999
|
0
|
0
|
|
| Cash from Investing Activities |
6 828
N/A
|
(267)
N/A
|
1 833
N/A
|
2 806
+53%
|
(2 509)
N/A
|
(38 028)
-1 416%
|
(82 029)
-116%
|
(81 984)
+0%
|
(85 266)
-4%
|
45 377
N/A
|
82 318
+81%
|
85 821
+4%
|
89 034
+4%
|
4 238
-95%
|
(67 797)
N/A
|
(70 221)
-4%
|
(74 531)
-6%
|
(141 894)
-90%
|
(3 644)
+97%
|
(3 742)
-3%
|
(4 134)
-10%
|
63 572
N/A
|
(286)
N/A
|
(599)
-110%
|
115
N/A
|
(2 766)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
25 119
|
49 992
|
(3 414)
|
(3 414)
|
(18 414)
|
(43 287)
|
(300)
|
(300)
|
0
|
(300)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7 798
|
(4 322)
|
(28 169)
|
(15 385)
|
(4 652)
|
(3 960)
|
(44 414)
|
(29 525)
|
(35 665)
|
(76 806)
|
(39 690)
|
(44 952)
|
(46 614)
|
7 019
|
22 947
|
37 188
|
19 324
|
578
|
(10 735)
|
(26 559)
|
(8 263)
|
2 343
|
15 535
|
(5 661)
|
3 352
|
(3 549)
|
|
| Other |
(2 453)
|
15 429
|
42 579
|
38 445
|
13 706
|
0
|
0
|
(14 648)
|
(14 870)
|
(15 772)
|
(8 201)
|
(1 038)
|
(5 745)
|
(34 069)
|
(304)
|
3 763
|
6 468
|
101 296
|
(28)
|
949
|
2 998
|
(63 016)
|
(1 167)
|
0
|
0
|
(2 336)
|
|
| Cash from Financing Activities |
30 464
N/A
|
61 099
+101%
|
10 996
-82%
|
19 646
+79%
|
(9 360)
N/A
|
(8 294)
+11%
|
(44 714)
-439%
|
(44 473)
+1%
|
(50 835)
-14%
|
(92 878)
-83%
|
(47 890)
+48%
|
(45 990)
+4%
|
(52 359)
-14%
|
(27 049)
+48%
|
22 643
N/A
|
40 951
+81%
|
25 792
-37%
|
101 875
+295%
|
(10 763)
N/A
|
(25 609)
-138%
|
(5 265)
+79%
|
(60 673)
-1 052%
|
14 369
N/A
|
(7 983)
N/A
|
1 205
N/A
|
(5 885)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Net Change in Cash |
37 270
N/A
|
5 991
-84%
|
15 312
+156%
|
32 532
+112%
|
33 842
+4%
|
6 924
-80%
|
(81 678)
N/A
|
(87 952)
-8%
|
(98 083)
-12%
|
(35 460)
+64%
|
45 849
N/A
|
54 863
+20%
|
43 381
-21%
|
15 904
-63%
|
(9 849)
N/A
|
8 742
N/A
|
(12 882)
N/A
|
(28 378)
-120%
|
(15 433)
+46%
|
(28 115)
-82%
|
1 254
N/A
|
5 832
+365%
|
14 634
+151%
|
12 068
-18%
|
18 256
+51%
|
25 924
+42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(22)
N/A
|
(56 117)
-254 126%
|
2 484
N/A
|
9 848
+297%
|
45 711
+364%
|
53 245
+16%
|
44 968
-16%
|
38 505
-14%
|
38 018
-1%
|
12 040
-68%
|
11 420
-5%
|
15 032
+32%
|
6 706
-55%
|
38 715
+477%
|
35 287
-9%
|
38 012
+8%
|
35 856
-6%
|
(53 206)
N/A
|
(5 503)
+90%
|
1 236
N/A
|
5 685
+360%
|
2 934
-48%
|
38
-99%
|
19 562
+51 927%
|
16 334
-17%
|
33 967
+108%
|
|