Indonesia Energy Corporation Limited (INDO) Cash Flow Statement
Where INDO’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$5.4M
- Capital expenditures
- $44,691 2.2% of revenue
- Free cash flow
- −$5.5M −272.3% margin
- Returned to shareholders
- —
- Change in cash
- $885,313 cash at year-end $7.4M
Cash from operations
−$5.4M
Capital expenditures
−$44,691
Acquisitions & other
−$199,330
Shares issued
+$6.6M
Change in cash
$885,313
Drawn to scale: where the cash came from and how it was used. Hover for values.
INDO operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
INDO cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$2.1M2016 | −$5.4M2025 | — | |
| Capital expenditures | $995,7342016 | $44,6912025 | −29.2%/yr | |
| Free cash flow | −$3.1M2016 | −$5.5M2025 | — | |
| Free cash flow margin | −128.0%2016 | −272.3%2025 | −144.2 pts | |
| Stock-based compensation | $228,9302017 | $02025 | −100.0% | |
| Capex / revenue | 40.7%2016 | 2.2%2025 | −38.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
INDO cash flow by activity
OperatingInvestingFinancingChange in cash
INDO net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
INDO cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$5.1M | −$6.3M | −$2.6M | −$3.1M | −$6.1M | −$7.0M | −$1.7M | $140,988 | −$1.6M | −$3.2M |
| Depreciation & amortization | $1.2M | $1.5M | $1.2M | $1.5M | $889,846 | $698,851 | $876,676 | $1.2M | $1.2M | $940,868 |
| Stock-based compensation | $0 | $1.5M | $0 | $737,269 | $1.5M | $3.2M | $247,817 | — | $228,930 | — |
| Change in working capital | −$2.3M | −$276,373 | −$729,602 | −$801,771 | $53,122 | −$2.0M | $52,030 | $579,549 | −$65,022 | $141,428 |
| Other non-cash items | $757,626 | $614,409 | −$781,627 | −$1.5M | $77,396 | −$120,711 | $57,418 | $43,192 | $85,175 | −$32,180 |
| Cash from operating activities | −$5.4M | −$3.1M | −$3.0M | −$3.2M | −$3.5M | −$5.2M | −$439,794 | $1.9M | −$182,737 | −$2.1M |
| Investing activities | ||||||||||
| Capital expenditures | −$44,691 | −$2.8M | −$419,458 | −$1,684 | −$311,559 | −$357,333 | −$545,579 | −$230,557 | −$1.4M | −$995,734 |
| Investments (net) | — | −$2.8M | −$419,459 | −$5.4M | −$2.8M | −$357,333 | −$1.0M | −$853,580 | −$1.6M | — |
| Acquisitions & other investing | −$199,330 | $2.8M | $419,458 | $1,684 | $311,559 | $357,333 | $545,579 | $230,557 | $1.4M | −$160,100 |
| Cash from investing activities | −$244,021 | −$2.8M | −$419,459 | −$5.4M | −$2.8M | −$357,333 | −$1.0M | −$853,580 | −$1.6M | −$1.2M |
| Financing activities | ||||||||||
| Net borrowing (repayment) | — | $0 | $0 | $6.6M | $0 | −$1.1M | $174 | $1.6M | $1.6M | $2.5M |
| Shares issued | $6.6M | $8.4M | $0 | $4.4M | $0 | $0 | $13.7M | $0 | $0 | $0 |
| Other financing | $0 | $0 | −$472,777 | $1.9M | $0 | $0 | −$525,931 | −$443,315 | $0 | $0 |
| Cash from financing activities | $6.6M | $8.4M | −$472,777 | $12.9M | $0 | −$1.1M | $13.1M | $1.2M | $1.6M | $2.5M |
| Summary | ||||||||||
| Net change in cash | $885,313 | $2.5M | −$3.4M | $4.3M | −$6.3M | −$6.7M | $11.6M | $2.2M | −$162,925 | −$755,537 |
| Cash at end of period | $7.4M | $6.5M | $4.0M | $7.4M | $3.1M | $9.4M | $16.1M | $4.4M | $2.2M | $2.4M |
| Free cash flow | −$5.5M | −$3.1M | −$3.4M | −$3.2M | −$3.9M | −$5.5M | −$985,373 | $1.7M | −$1.6M | −$3.1M |
| Free cash flow margin | −272.3% | −115.7% | −96.4% | −78.3% | −157.4% | −279.9% | −23.6% | 28.9% | −42.3% | −128.0% |
| Capex / revenue | 2.2% | 105.8% | 11.9% | 0.0% | 12.7% | 18.0% | 13.0% | 3.9% | 37.4% | 40.7% |
| Operating cash flow / net income | — | — | — | — | — | — | — | 13.62 | — | — |
| Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | Jun '23 | Mar '23 | Dec '22 | Sep '22 | Jun '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$2.1M | −$4.2M | −$2.1M | −$2.1M | −$1.0M | −$1.0M | −$510,760 | −$1.6M | −$810,582 | −$1.0M | −$1.0M | −$530,189 |
| Depreciation & amortization | $522,946 | $1.0M | $522,946 | $491,236 | $245,619 | $435,726 | $198,934 | $814,574 | $388,563 | $459,808 | $459,808 | $287,052 |
| Stock-based compensation | $647,511 | $1.3M | $647,511 | $161,698 | $80,849 | — | — | — | $157,432 | $157,432 | $157,432 | $211,203 |
| Change in working capital | $34,561 | −$128,861 | $34,561 | −$147,512 | −$73,756 | −$451,700 | −$225,850 | −$277,902 | −$138,951 | $336,896 | $336,896 | −$641,765 |
| Other non-cash items | −$275,899 | −$353,816 | −$275,899 | $892,782 | $446,390 | −$609,850 | −$285,996 | −$247,084 | −$262,250 | $2,856 | $2,856 | −$856,255 |
| Cash from operating activities | −$1.2M | −$2.4M | −$1.2M | −$700,942 | −$350,471 | −$1.6M | −$823,672 | −$1.3M | −$665,788 | −$74,115 | −$74,115 | −$1.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −$918,989 | −$1.8M | −$918,989 | −$983,132 | −$491,566 | −$284,308 | −$142,154 | −$135,152 | −$67,576 | −$1.9M | −$1.9M | −$769,174 |
| Acquisitions & other investing | $0 | −$1 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash from investing activities | −$918,989 | −$1.8M | −$918,989 | −$983,132 | −$491,566 | −$284,308 | −$142,154 | −$135,152 | −$67,576 | −$1.9M | −$1.9M | −$769,174 |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | — | — | — | — | — | — | — | — | — | — | — | $4.3M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $4.0M | $8.1M | $4.0M | $323,610 | $161,805 | — | — | −$179,661 | $2.0M | $2.0M | $2.0M | $150,000 |
| Cash from financing activities | $4.0M | $8.1M | $4.0M | $323,610 | $161,805 | — | — | −$179,661 | $2.0M | $2.0M | $2.0M | $4.4M |
| Summary | ||||||||||||
| Net change in cash | — | $2.5M | — | −$1.4M | −$851,651 | −$851,651 | −$965,826 | $2.8M | −$733,364 | −$7.4M | −$7.4M | $2.1M |
| Cash at end of period | — | $6.5M | $4.0M | $2.2M | $4.0M | $4.0M | −$965,826 | $4.4M | −$733,364 | — | $7.4M | $5.2M |
| Free cash flow | −$2.1M | −$1.4M | −$2.1M | −$1.7M | −$842,036 | −$1.9M | −$965,826 | −$1.5M | −$733,364 | −$2.0M | −$2.0M | −$2.3M |
| Free cash flow margin | −345.1% | −114.6% | −345.1% | −116.7% | −116.7% | −229.4% | −114.7% | −159.3% | −79.7% | — | — | — |
| Capex / revenue | 150.1% | 150.1% | 150.1% | 68.1% | 68.1% | 33.8% | 16.9% | 14.7% | 7.3% | — | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
INDO cash generation
In fiscal 2025 (ended December 31, 2025), Indonesia Energy generated -$5.4 million of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$5.5 million, −272.3% of revenue. Cash and equivalents rose by $0.9 million over the year.
Related: INDO income statement, INDO balance sheet. See the INDO stock overview for the latest quote and news.
INDO cash flow FAQ
What is Indonesia Energy's free cash flow?
Indonesia Energy's free cash flow was -$5.5 million in fiscal 2025: -$5.4 million of operating cash flow minus $0.0 million of capital expenditures It was -$3.1 million a year earlier..
How much cash does Indonesia Energy generate from operations?
Indonesia Energy generated -$5.4 million of cash from operating activities in fiscal 2025.
How much does Indonesia Energy spend on capital expenditures?
Indonesia Energy spent $0.0 million on capital expenditures in fiscal 2025, 2.2% of revenue, compared with $2.8 million the year before.