PT Tera Data Indonusa Tbk (IDX:AXIO)

Satixfy Communications Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4,369	53,805	59,214	98,585	18,829	17,143
Cash & Short-Term Investments	4,369	53,805	59,214	98,585	18,829	17,143
Cash Growth	-86.75%	-9.13%	-39.94%	423.58%	9.83%	5.15%
Accounts Receivable	99,174	126,844	152,111	190,944	158,760	23,240
Other Receivables	693.06	11,358	4,929	5,549	695.58	5,059
Receivables	99,867	138,202	157,040	196,493	159,456	28,299
Inventory	600,208	560,609	433,606	531,995	290,416	118,111
Prepaid Expenses	4,986	2,079	2,351	3,528	3,838	2,995
Other Current Assets	117,511	14,249	10,852	23,382	26,445	8,945
Total Current Assets	826,942	768,944	663,062	853,983	498,984	175,493
Property, Plant & Equipment	243,735	214,558	200,437	204,461	192,303	153,429
Other Intangible Assets	-	-	359.24	6,043	1,143	1,537
Long-Term Deferred Tax Assets	3,689	3,483	3,226	3,552	2,479	2,082
Other Long-Term Assets	75,789	54,131	72,677	22,715	1,993	1,961
Total Assets	1,150,155	1,041,116	939,761	1,090,753	696,901	334,502
Accounts Payable	389,570	323,728	248,402	282,453	167,998	43,670
Accrued Expenses	11,561	17,034	7,198	6,123	20,280	1,164
Short-Term Debt	118,344	91,748	38,748	172,883	104,095	77,178
Current Portion of Long-Term Debt	19,419	19,201	17,611	20,733	23,827	21,175
Current Income Taxes Payable	-	581.01	2,846	2,873	25,242	640.44
Current Unearned Revenue	27,601	32,923	52,980	63,946	41,178	18,822
Other Current Liabilities	5,798	6,194	6,096	5,598	11,991	2,646
Total Current Liabilities	572,292	491,410	373,880	554,609	394,612	165,295
Long-Term Debt	40,394	28,013	21,388	22,357	31,484	19,018
Long-Term Unearned Revenue	-	-	6,574	10,443	-	-
Total Liabilities	618,315	524,893	405,947	593,507	429,875	192,822
Common Stock	146,003	146,003	146,003	146,003	74,908	72,000
Additional Paid-In Capital	117,344	117,344	117,344	117,344	3,541	1,013
Retained Earnings	250,499	176,403	196,462	159,160	116,409	-17,634
Comprehensive Income & Other	-5,298	54,214	54,171	57,029	58,691	71,670
Total Common Equity	508,549	493,964	513,981	479,536	253,550	127,048
Minority Interest	23,291	22,259	19,834	17,710	13,477	14,632
Shareholders' Equity	531,841	516,223	533,814	497,246	267,027	141,680
Total Liabilities & Equity	1,150,155	1,041,116	939,761	1,090,753	696,901	334,502
Total Debt	178,157	138,962	77,746	215,972	159,406	117,372
Net Cash (Debt)	-173,787	-85,156	-18,532	-117,387	-140,577	-100,228
Net Cash Per Share	-29.77	-14.58	-3.17	-22.27	-29.29	-34.80
Filing Date Shares Outstanding	5,840	5,840	5,840	5,840	5,840	2,880
Total Common Shares Outstanding	5,840	5,840	5,840	5,840	2,996	2,880
Working Capital	254,650	277,535	289,182	299,374	104,372	10,197
Book Value Per Share	87.08	84.58	88.01	82.11	84.62	44.11
Tangible Book Value	508,549	493,964	513,621	473,493	252,407	125,511
Tangible Book Value Per Share	87.08	84.58	87.95	81.08	84.24	43.58
Land	-	103,599	103,599	103,599	97,704	70,820
Buildings	-	66,158	60,312	60,312	50,550	56,603
Machinery	-	132,566	131,512	119,097	105,512	99,400
Construction In Progress	-	601	272.77	684.28	3,414	-

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.