PT Garuda Maintenance Facility Aero Asia Tbk
IDX:GMFI.JK
55 (IDR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||
Net Income
| 10.841 | 2.461 | 16.745 | 1.505 | 0.92 | 1.107 | 21.381 | -6.83 | -2.315 | -8.654 | -88.405 | -11.497 | -18.748 | -8.706 | -168.182 | -61.266 | -68.06 | -31.28 | -12.595 | 2.257 | 4.136 | 3.017 | 3.568 | 6.853 | 12.766 | 7.358 | 12.795 | 17.314 | 10.712 | 10.125 | 22.715 | 9.304 |
Depreciation & Amortization
| 4.611 | 4.901 | 5.124 | 4.983 | 5.074 | 5.192 | 6.969 | 5.387 | 5.352 | 5.563 | 5.68 | 5.944 | 6.149 | 5.894 | 7.53 | 5.894 | 6.05 | 6.172 | 4.285 | 4.787 | 3.981 | 4.61 | 2.559 | 4.359 | 4.379 | 4.287 | 3.061 | 4.276 | 3.484 | 3.152 | 2.911 | 2.816 |
Deferred Income Tax
| 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 |
Stock Based Compensation
| 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 |
Change In Working Capital
| 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 |
Accounts Receivables
| 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 |
Change In Inventory
| 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 |
Change In Accounts Payables
| 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 Working Capital
| 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 Non Cash Items
| -15.955 | 0.558 | -15.331 | 11.69 | -12.224 | -5.192 | -6.969 | -5.387 | -5.352 | 3.091 | 82.726 | 11.497 | 18.748 | 2.812 | 160.652 | 61.266 | 68.06 | 31.28 | 12.595 | -2.257 | -4.136 | -3.017 | -3.568 | -6.853 | -12.766 | -7.358 | -12.795 | -17.314 | -10.712 | -10.125 | -25.625 | -22.951 |
Operating Cash Flow
| -0.503 | 3.018 | 6.538 | 18.178 | -6.23 | 1.107 | 21.381 | -6.83 | -2.315 | 5.563 | -82.726 | 8.556 | 6.794 | -2.812 | 7.53 | -53.528 | -64.012 | -2.99 | 68.559 | -27.988 | 11.607 | -25.658 | -47.564 | 17.777 | -46.133 | 2.494 | 19.089 | 1.24 | 0.073 | -3.616 | 2.911 | -10.83 |
Investing Activities: | ||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.005 | -0.576 | -0.084 | -0.405 | -0.125 | -0.288 | -2.638 | -0.219 | -0.003 | -0.043 | 0.161 | -0.169 | -1.105 | -0.18 | -5.457 | -1.48 | -0.718 | -2.955 | -48.16 | -0.327 | -1.183 | -1.419 | -31.053 | -9.014 | -0.892 | -5.243 | -19.814 | -7.661 | 3.559 | -15.235 | -17.066 | -2.753 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 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 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0.011 | 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 Investing Activites
| 0.292 | 0.109 | 0.09 | 0.075 | 0.055 | 0.032 | -0.288 | 0.029 | 0.005 | 0.057 | 0.006 | 0.022 | 0.032 | 0.073 | -0.067 | 0.693 | 0.744 | 0.423 | 0.499 | 0.368 | -1.716 | 0.022 | 0.049 | 0.202 | 46.937 | -46.547 | 0.123 | -0.139 | 0.395 | 0.488 | -0.421 | -0.188 |
Investing Cash Flow
| -0.713 | -0.466 | 0.006 | -0.32 | -0.07 | -0.256 | -2.927 | -0.19 | 0.001 | 0.014 | 0.168 | -0.147 | -1.074 | -0.106 | -5.524 | -0.786 | 0.026 | -2.532 | -47.662 | 0.041 | -2.898 | -1.397 | -31.003 | -8.812 | 46.045 | -51.79 | -19.691 | -7.8 | 3.955 | -14.747 | -17.486 | -2.941 |
Financing Activities: | ||||||||||||||||||||||||||||||||
Debt Repayment
| -2.09 | -2.872 | -2.042 | -1.953 | -2.132 | -2.205 | -1.074 | -5.726 | 0 | 0 | -82.922 | -20.696 | -99.864 | -26.012 | -95.186 | -62.964 | -90.284 | -58.947 | -439.698 | -2.091 | -32.425 | -13.649 | -23.826 | -24.575 | -23.959 | -8.781 | -31.674 | -9.968 | -3.816 | -8.257 | -4.783 | -2.25 |
Common Stock Issued
| 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 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.072 | -0.047 | -0.548 | 0 | 0 | 0 | -10.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0.777 | -0.005 | -4.683 | -0.948 | -0.92 | -1.377 | -1.591 | 0.393 | -4.218 | 0 | 76.615 | 16.094 | 93.497 | 35.752 | 96.576 | 117.422 | 157.587 | 42.776 | 346.791 | 24.333 | 23.17 | 43.173 | 47.934 | 59.639 | 25.523 | 23.363 | 89.551 | 8.106 | -1.943 | 3.943 | 53.627 | 0 |
Financing Cash Flow
| -4.12 | -2.872 | -4.683 | -2.901 | -3.052 | -3.582 | -2.665 | -5.333 | -4.218 | -9.727 | -6.308 | -4.603 | -6.367 | 9.74 | 1.389 | 54.458 | 67.303 | -16.172 | -30.194 | 22.196 | -9.256 | 29.524 | 24.108 | 35.065 | 1.564 | 14.583 | 57.877 | -1.862 | -5.759 | -4.314 | 48.844 | -2.25 |
Other Information: | ||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.058 | -0.689 | 0.561 | -0.779 | 0.762 | -0.42 | -0.323 | -0.411 | -0.157 | -0.059 | 0.933 | -0.426 | -0.018 | -0.6 | -0.405 | 2.389 | -0.186 | -2.053 | 0.312 | 0.945 | -0.571 | 0.297 | 0.166 | -0.339 | -0.131 | -0.514 | -1.277 | 0 | -0.003 | 0.003 | 8.219 | 0.225 |
Net Change In Cash
| -5.394 | -1.009 | 2.423 | 14.178 | -8.589 | 7.937 | -0.946 | -3.005 | -0.505 | -4.209 | 6.355 | 3.38 | -0.665 | -4.284 | 0.08 | 2.532 | 3.131 | -23.747 | -8.985 | -4.806 | -1.118 | 2.767 | -54.293 | 43.691 | 1.345 | -35.228 | 55.999 | -8.421 | -1.733 | -22.675 | 42.488 | -15.797 |
Cash At End Of Period
| 14.648 | 20.042 | 21.051 | 18.628 | 4.45 | 13.04 | 5.103 | 6.049 | 9.053 | 9.558 | 13.767 | 7.413 | 4.032 | 4.698 | 8.982 | 8.902 | 6.369 | 3.238 | 26.985 | 35.97 | 40.776 | 41.894 | 39.127 | 93.42 | 49.729 | 48.384 | 83.611 | 27.613 | 36.034 | 37.767 | 60.442 | 9.66 |