PT Trimuda Nuansa Citra Tbk
IDX:TNCA
Cash Flow Statement
Cash Flow Statement
PT Trimuda Nuansa Citra Tbk
| 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Change in Working Capital |
(50 944)
|
(34 420)
|
(28 876)
|
(30 580)
|
(21 658)
|
(30 727)
|
(28 613)
|
(32 201)
|
(29 851)
|
(34 318)
|
(31 627)
|
(31 163)
|
(31 423)
|
(26 888)
|
(31 025)
|
(29 499)
|
(31 388)
|
(27 948)
|
(44 851)
|
(28 855)
|
(35 635)
|
(27 872)
|
(5 833)
|
(24 049)
|
(28 646)
|
(34 204)
|
|
| Cash from Operating Activities |
(2 926)
N/A
|
(3 726)
-27%
|
(1 634)
+56%
|
250
N/A
|
1 081
+333%
|
6 161
+470%
|
6 218
+1%
|
2 638
-58%
|
2 098
-20%
|
(1 556)
N/A
|
(3 768)
-142%
|
871
N/A
|
480
-45%
|
2 174
+353%
|
3 161
+45%
|
(1 672)
N/A
|
(90)
+95%
|
(1 692)
-1 771%
|
(2 349)
-39%
|
3 101
N/A
|
1 837
-41%
|
718
-61%
|
2 671
+272%
|
1 581
-41%
|
3 045
+93%
|
3 286
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(19 675)
|
(753)
|
(466)
|
(425)
|
(586)
|
(629)
|
(384)
|
(350)
|
(388)
|
(626)
|
(671)
|
(1 356)
|
(1 348)
|
(1 381)
|
(1 331)
|
(1 274)
|
(965)
|
0
|
(688)
|
(209)
|
0
|
(418)
|
(269)
|
(348)
|
(646)
|
(1 101)
|
|
| Other Items |
(355)
|
(22)
|
41
|
(258)
|
119
|
(299)
|
(299)
|
0
|
0
|
182
|
182
|
284
|
0
|
147
|
147
|
442
|
442
|
397
|
397
|
47
|
0
|
0
|
74
|
201
|
0
|
212
|
|
| Cash from Investing Activities |
(20 029)
N/A
|
(775)
+96%
|
(425)
+45%
|
(683)
-61%
|
(467)
+32%
|
(928)
-99%
|
(683)
+26%
|
(350)
+49%
|
(388)
-11%
|
(444)
-15%
|
(489)
-10%
|
(1 072)
-119%
|
(1 064)
+1%
|
(1 234)
-16%
|
(1 184)
+4%
|
(832)
+30%
|
(523)
+37%
|
(291)
+44%
|
(291)
N/A
|
(162)
+44%
|
0
N/A
|
(371)
N/A
|
(196)
+47%
|
(147)
+25%
|
(445)
-203%
|
(889)
-100%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
26 865
|
(3 135)
|
0
|
16
|
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 |
(196)
|
(168)
|
(167)
|
(161)
|
1 093
|
(162)
|
(161)
|
(589)
|
(1 825)
|
(1 337)
|
(912)
|
(1 331)
|
(1 331)
|
(843)
|
(1 644)
|
(1 081)
|
(1 081)
|
0
|
(324)
|
(1 947)
|
(2 072)
|
(2 390)
|
0
|
(1 639)
|
(3 195)
|
(2 790)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 154)
|
(1 154)
|
(1 154)
|
0
|
0
|
0
|
(156)
|
(156)
|
0
|
0
|
0
|
0
|
315
|
0
|
0
|
315
|
(300)
|
0
|
0
|
|
| Cash from Financing Activities |
26 669
N/A
|
(168)
N/A
|
(167)
+1%
|
(145)
+13%
|
1 109
N/A
|
(146)
N/A
|
(145)
+1%
|
(1 743)
-1 103%
|
(2 979)
-71%
|
(2 491)
+16%
|
(2 066)
+17%
|
(1 331)
+36%
|
(1 331)
N/A
|
(999)
+25%
|
(1 800)
-80%
|
(1 081)
+40%
|
(1 081)
N/A
|
(582)
+46%
|
(168)
+71%
|
(1 632)
-870%
|
(1 756)
-8%
|
(2 075)
-18%
|
(1 632)
+21%
|
(1 939)
-19%
|
(3 052)
-57%
|
(3 090)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Net Change in Cash |
3 714
N/A
|
(4 669)
N/A
|
(2 226)
+52%
|
(578)
+74%
|
1 724
N/A
|
5 086
+195%
|
5 391
+6%
|
546
-90%
|
(1 269)
N/A
|
(4 491)
-254%
|
(6 323)
-41%
|
(1 531)
+76%
|
(1 915)
-25%
|
(58)
+97%
|
177
N/A
|
(3 586)
N/A
|
(1 694)
+53%
|
(2 565)
-51%
|
(2 808)
-9%
|
1 307
N/A
|
(81)
N/A
|
(1 728)
-2 027%
|
843
N/A
|
(505)
N/A
|
(451)
+11%
|
(693)
-54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(22 601)
N/A
|
(4 479)
+80%
|
(2 101)
+53%
|
(176)
+92%
|
496
N/A
|
5 531
+1 016%
|
5 835
+5%
|
2 289
-61%
|
1 711
-25%
|
(2 182)
N/A
|
(4 439)
-103%
|
(485)
+89%
|
(868)
-79%
|
794
N/A
|
1 830
+131%
|
(2 947)
N/A
|
(1 055)
+64%
|
(1 692)
-60%
|
(3 037)
-79%
|
2 892
N/A
|
1 837
-36%
|
300
-84%
|
2 402
+701%
|
1 233
-49%
|
2 399
+95%
|
2 185
-9%
|
|