Ginting Jaya Energi Tbk PT
IDX:WOWS
Cash Flow Statement
Cash Flow Statement
Ginting Jaya Energi Tbk PT
| 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 |
(10 982)
|
(12 211)
|
(19 135)
|
(14 864)
|
(863)
|
2 084
|
5 815
|
6 173
|
1 749
|
(731)
|
1 080
|
(1 853)
|
(135)
|
1 474
|
(3 627)
|
(4 696)
|
(9 632)
|
(9 232)
|
(2 633)
|
(2 810)
|
(2 364)
|
(3 836)
|
(9 189)
|
(7 127)
|
|
| Cash Interest Paid |
(23 917)
|
(21 175)
|
(20 458)
|
(18 967)
|
(15 537)
|
(12 920)
|
(11 263)
|
(9 620)
|
(10 105)
|
(10 211)
|
(10 724)
|
(11 643)
|
(9 504)
|
(8 899)
|
(9 292)
|
(8 410)
|
(9 828)
|
(10 413)
|
(11 019)
|
(10 525)
|
(8 572)
|
(8 747)
|
(6 224)
|
(8 017)
|
|
| Change in Working Capital |
(102 823)
|
(87 255)
|
(85 606)
|
(79 905)
|
(30 144)
|
(48 419)
|
(36 976)
|
(35 645)
|
(67 956)
|
(61 530)
|
(51 105)
|
(39 296)
|
(42 772)
|
(92 064)
|
(87 816)
|
(95 290)
|
(67 263)
|
(71 341)
|
(83 165)
|
(86 525)
|
(90 934)
|
(102 668)
|
(107 036)
|
(106 946)
|
|
| Cash from Operating Activities |
(210 006)
N/A
|
(214 078)
-2%
|
(175 127)
+18%
|
(187 497)
-7%
|
65 906
N/A
|
54 810
-17%
|
56 297
+3%
|
55 216
-2%
|
16 285
-71%
|
18 134
+11%
|
9 120
-50%
|
27 394
+200%
|
5 981
-78%
|
23
-100%
|
9 377
+40 995%
|
13 622
+45%
|
14 541
+7%
|
16 857
+16%
|
19 583
+16%
|
36 814
+88%
|
24 453
-34%
|
25 020
+2%
|
19 569
-22%
|
(5 384)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(97 281)
|
0
|
0
|
(124 712)
|
(96 080)
|
(99 747)
|
(99 747)
|
(66 437)
|
0
|
(13)
|
(15)
|
(12 561)
|
0
|
(12 685)
|
(12 683)
|
(24 082)
|
(8 877)
|
(12 571)
|
0
|
(22 530)
|
(6 298)
|
(6 652)
|
(6 966)
|
26 916
|
|
| Other Items |
0
|
2 891
|
7 384
|
0
|
0
|
0
|
0
|
0
|
719
|
0
|
0
|
0
|
341
|
0
|
0
|
0
|
600
|
0
|
0
|
0
|
0
|
569
|
569
|
569
|
|
| Cash from Investing Activities |
(97 281)
N/A
|
(95 037)
+2%
|
(92 771)
+2%
|
(124 712)
-34%
|
(96 080)
+23%
|
(99 764)
-4%
|
(107 131)
-7%
|
(66 437)
+38%
|
719
N/A
|
4 373
+508%
|
4 371
0%
|
(8 175)
N/A
|
341
N/A
|
218
-36%
|
219
+1%
|
(11 179)
N/A
|
(8 277)
+26%
|
(11 971)
-45%
|
0
N/A
|
(21 930)
N/A
|
(6 298)
+71%
|
(6 084)
+3%
|
(6 397)
-5%
|
27 485
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
323 666
|
0
|
323 666
|
323 666
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(27 042)
|
(24 737)
|
(63 644)
|
(60 920)
|
(35 390)
|
(21 836)
|
(15 287)
|
(8 775)
|
(16 680)
|
(21 606)
|
(12 081)
|
(19 349)
|
(7 387)
|
(752)
|
(8 408)
|
(676)
|
(6 415)
|
(5 137)
|
(8 898)
|
(15 815)
|
(17 462)
|
(18 625)
|
(13 878)
|
(20 461)
|
|
| Other |
9 933
|
8 995
|
10 088
|
46 004
|
64 141
|
66 807
|
63 116
|
19 809
|
0
|
(1 373)
|
(390)
|
(71)
|
488
|
763
|
0
|
0
|
0
|
414
|
(150)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
306 557
N/A
|
307 924
+0%
|
270 110
-12%
|
308 750
+14%
|
28 750
-91%
|
44 971
+56%
|
47 829
+6%
|
11 034
-77%
|
(16 680)
N/A
|
(22 979)
-38%
|
(12 472)
+46%
|
(19 420)
-56%
|
(7 387)
+62%
|
11
N/A
|
(8 996)
N/A
|
(1 693)
+81%
|
(6 415)
-279%
|
(4 949)
+23%
|
(9 048)
-83%
|
(15 815)
-75%
|
(17 462)
-10%
|
(19 039)
-9%
|
(13 728)
+28%
|
(20 461)
-49%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(730)
N/A
|
(1 190)
-63%
|
2 212
N/A
|
(3 459)
N/A
|
(1 424)
+59%
|
17
N/A
|
(3 005)
N/A
|
(186)
+94%
|
325
N/A
|
(472)
N/A
|
1 020
N/A
|
(201)
N/A
|
(1 065)
-430%
|
251
N/A
|
600
+139%
|
749
+25%
|
(151)
N/A
|
(63)
+58%
|
(1 022)
-1 515%
|
(931)
+9%
|
693
N/A
|
(103)
N/A
|
(557)
-438%
|
1 640
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(307 287)
N/A
|
(214 078)
+30%
|
(175 127)
+18%
|
(312 209)
-78%
|
(30 174)
+90%
|
(44 937)
-49%
|
(43 450)
+3%
|
(11 221)
+74%
|
16 285
N/A
|
18 120
+11%
|
9 105
-50%
|
14 833
+63%
|
5 981
-60%
|
(12 662)
N/A
|
(3 307)
+74%
|
(10 460)
-216%
|
5 664
N/A
|
4 286
-24%
|
19 583
+357%
|
14 284
-27%
|
18 155
+27%
|
18 368
+1%
|
12 603
-31%
|
21 532
+71%
|
|