PT Samator Indo Gas Tbk (IDX:AGII)
1,120.00
+25.00 (2.28%)
Jun 5, 2025, 3:49 PM WIB
PT Samator Indo Gas Tbk Balance Sheet
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Cash & Equivalents | 365,733 | 384,284 | 574,580 | 636,930 | 809,094 | 405,164 | Upgrade
|
Trading Asset Securities | - | - | - | 18,488 | - | - | Upgrade
|
Cash & Short-Term Investments | 365,733 | 384,284 | 574,580 | 655,418 | 809,094 | 405,164 | Upgrade
|
Cash Growth | -27.68% | -33.12% | -12.33% | -18.99% | 99.69% | 44.95% | Upgrade
|
Accounts Receivable | 683,890 | 634,067 | 531,359 | 433,572 | 421,148 | 375,073 | Upgrade
|
Other Receivables | 113,617 | 71,091 | 35,706 | 35,326 | 40,724 | 37,329 | Upgrade
|
Receivables | 797,507 | 726,424 | 579,329 | 677,073 | 684,194 | 627,451 | Upgrade
|
Inventory | 450,754 | 446,106 | 448,910 | 464,169 | 459,195 | 447,731 | Upgrade
|
Prepaid Expenses | 19,474 | 15,183 | 8,656 | 3,823 | 4,571 | 4,751 | Upgrade
|
Other Current Assets | 68,259 | 54,760 | 33,006 | 42,464 | 87,365 | 144,796 | Upgrade
|
Total Current Assets | 1,701,727 | 1,626,757 | 1,644,481 | 1,842,947 | 2,044,419 | 1,629,893 | Upgrade
|
Property, Plant & Equipment | 6,042,277 | 6,078,461 | 5,791,733 | 5,814,639 | 5,912,404 | 5,126,508 | Upgrade
|
Long-Term Investments | - | 1,682 | 5,000 | 6,661 | 61,684 | 61,804 | Upgrade
|
Other Intangible Assets | - | 25,539 | 23,911 | - | - | - | Upgrade
|
Long-Term Deferred Tax Assets | 261 | 3,588 | 3,424 | 3,039 | - | - | Upgrade
|
Long-Term Deferred Charges | - | 51,081 | 69,216 | 80,172 | 73,433 | 64,808 | Upgrade
|
Other Long-Term Assets | 331,361 | 218,077 | 259,994 | 208,016 | 72,659 | 238,445 | Upgrade
|
Total Assets | 8,075,626 | 8,005,185 | 7,797,759 | 7,955,474 | 8,164,599 | 7,121,458 | Upgrade
|
Accounts Payable | 111,524 | 121,366 | 116,878 | 156,087 | 123,391 | 116,251 | Upgrade
|
Accrued Expenses | 126,601 | 81,256 | 91,072 | 93,038 | 75,764 | 50,811 | Upgrade
|
Short-Term Debt | - | - | 21,855 | 957,443 | 856,514 | 784,079 | Upgrade
|
Current Portion of Long-Term Debt | 40,713 | 129,086 | 451,339 | 263,646 | 753,172 | 518,374 | Upgrade
|
Current Portion of Leases | 52,816 | 54,002 | 55,045 | 61,493 | 59,425 | 53,938 | Upgrade
|
Current Income Taxes Payable | - | 8,000 | 35,419 | 7,320 | 18,443 | 5,944 | Upgrade
|
Current Unearned Revenue | 5,031 | 5,949 | 6,432 | 10,970 | 14,254 | 7,818 | Upgrade
|
Other Current Liabilities | 173,101 | 181,257 | 170,686 | 127,693 | 79,024 | 77,853 | Upgrade
|
Total Current Liabilities | 509,786 | 580,916 | 948,726 | 1,677,690 | 1,979,987 | 1,615,068 | Upgrade
|
Long-Term Debt | 3,420,991 | 3,273,670 | 2,735,325 | 2,310,591 | 2,225,114 | 1,870,549 | Upgrade
|
Long-Term Leases | 164,031 | 172,769 | 170,333 | 207,954 | 204,718 | 104,347 | Upgrade
|
Long-Term Unearned Revenue | - | - | 995 | 3,769 | 8,683 | 14,184 | Upgrade
|
Long-Term Deferred Tax Liabilities | 130,920 | 138,415 | 159,198 | 146,399 | 104,963 | 63,793 | Upgrade
|
Other Long-Term Liabilities | 3,800 | 3,800 | 3,800 | 3,800 | - | - | Upgrade
|
Total Liabilities | 4,283,520 | 4,221,635 | 4,069,613 | 4,404,660 | 4,581,674 | 3,739,317 | Upgrade
|
Common Stock | 1,533,330 | 1,533,330 | 1,533,330 | 1,533,330 | 1,533,330 | 1,533,330 | Upgrade
|
Additional Paid-In Capital | 370,021 | 370,021 | 370,021 | 352,673 | 350,437 | 350,437 | Upgrade
|
Retained Earnings | 886,550 | 878,789 | 806,962 | 656,453 | 633,600 | 439,005 | Upgrade
|
Treasury Stock | - | - | - | -8,830 | -9,424 | -9,424 | Upgrade
|
Comprehensive Income & Other | 911,929 | 911,929 | 929,732 | 929,445 | 1,015,117 | 1,012,262 | Upgrade
|
Total Common Equity | 3,701,830 | 3,694,069 | 3,640,045 | 3,463,071 | 3,523,060 | 3,325,610 | Upgrade
|
Minority Interest | 90,276 | 89,481 | 88,101 | 87,743 | 59,865 | 56,531 | Upgrade
|
Shareholders' Equity | 3,792,106 | 3,783,550 | 3,728,146 | 3,550,814 | 3,582,925 | 3,382,141 | Upgrade
|
Total Liabilities & Equity | 8,075,626 | 8,005,185 | 7,797,759 | 7,955,474 | 8,164,599 | 7,121,458 | Upgrade
|
Total Debt | 3,678,551 | 3,629,527 | 3,433,897 | 3,801,127 | 4,098,943 | 3,331,287 | Upgrade
|
Net Cash (Debt) | -3,312,818 | -3,245,243 | -2,859,317 | -3,145,709 | -3,289,849 | -2,926,123 | Upgrade
|
Net Cash Per Share | -1114.68 | -1058.23 | -933.70 | -1033.43 | -1077.84 | -958.67 | Upgrade
|
Filing Date Shares Outstanding | 2,587 | 3,067 | 3,067 | 3,045 | 3,044 | 3,044 | Upgrade
|
Total Common Shares Outstanding | 2,587 | 3,067 | 3,067 | 3,045 | 3,044 | 3,044 | Upgrade
|
Working Capital | 1,191,941 | 1,045,841 | 695,755 | 165,257 | 64,432 | 14,825 | Upgrade
|
Book Value Per Share | 1430.94 | 1204.59 | 1186.97 | 1137.26 | 1157.51 | 1092.64 | Upgrade
|
Tangible Book Value | 3,701,830 | 3,668,530 | 3,616,134 | 3,463,071 | 3,523,060 | 3,325,610 | Upgrade
|
Tangible Book Value Per Share | 1430.94 | 1196.26 | 1179.18 | 1137.26 | 1157.51 | 1092.64 | Upgrade
|
Land | - | 1,236,729 | 1,243,480 | 1,237,147 | 1,364,461 | 1,364,139 | Upgrade
|
Buildings | - | 723,908 | 620,447 | 608,071 | 597,036 | 551,005 | Upgrade
|
Machinery | - | 5,251,338 | 4,822,221 | 4,627,303 | 4,335,043 | 3,543,076 | Upgrade
|
Construction In Progress | - | 107,786 | 140,794 | 106,142 | 111,526 | 79,321 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.