PT Estika Tata Tiara Tbk (IDX:BEEF)

PT Estika Tata Tiara Tbk 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	32,535	12,574	10,067	3,082	1,220	7,323
Cash & Short-Term Investments	32,535	12,574	10,067	3,082	1,220	7,323
Cash Growth	345.72%	24.89%	226.63%	152.67%	-83.34%	-52.84%
Accounts Receivable	109,893	138,364	23,522	606.99	62,032	82,566
Other Receivables	2,357	2,126	318.37	307.06	39,696	35,678
Receivables	112,249	140,490	23,840	914.06	101,728	118,245
Inventory	1,047,651	1,090,536	82,224	31,740	25,334	39,202
Prepaid Expenses	2,353	1,613	498.13	439.37	498.1	113.55
Other Current Assets	162,596	102,812	16,472	2,880	12,378	10,942
Total Current Assets	1,357,384	1,348,024	133,101	39,055	141,158	175,825
Property, Plant & Equipment	699,668	705,811	375,807	381,642	391,597	385,952
Long-Term Investments	2,644	2,644	3,909	3,909	6,032	8,675
Other Intangible Assets	116.33	120.38	703.86	1,667	2,667	3,667
Long-Term Deferred Tax Assets	91,949	104,531	142,996	154,932	131,724	81,495
Other Long-Term Assets	33,848	33,848	33,813	33,813	302.44	22,189
Total Assets	2,185,610	2,194,978	690,331	615,018	673,481	677,804
Accounts Payable	1,062,687	640,451	178,158	147,745	143,184	99,383
Accrued Expenses	4,846	4,816	12,316	22,355	115,323	27,071
Short-Term Debt	124,601	595,933	-	7,038	149,674	192,532
Current Portion of Long-Term Debt	40,000	40,000	-	-	46,250	3,750
Current Portion of Leases	4,546	4,847	214.52	2,186	2,572	4,172
Current Income Taxes Payable	5,164	3,823	2,982	5,952	8,168	13,076
Current Unearned Revenue	12,761	3,664	32,673	644.86	253.24	114
Other Current Liabilities	44,893	47,679	96,718	113,345	92,476	5,610
Total Current Liabilities	1,299,498	1,341,212	323,062	299,265	557,900	345,708
Long-Term Debt	125,450	135,450	-	-	253,750	296,250
Long-Term Leases	2,430	3,624	677.55	556.78	55.55	2,657
Long-Term Deferred Tax Liabilities	-	-	-	-	3,927	4,005
Other Long-Term Liabilities	442,468	442,479	221,218	577,888	24,421	13,935
Total Liabilities	1,880,072	1,932,992	549,792	881,306	847,841	670,555
Common Stock	548,950	548,950	538,431	188,431	188,431	188,431
Additional Paid-In Capital	94,627	94,627	88,585	88,585	88,585	88,585
Retained Earnings	-339,124	-382,710	-485,906	-542,662	-451,555	-269,953
Total Common Equity	304,452	260,867	141,110	-265,646	-174,539	7,063
Minority Interest	1,086	1,120	-571.3	-642.15	178.42	186.05
Shareholders' Equity	305,538	261,987	140,539	-266,288	-174,360	7,249
Total Liabilities & Equity	2,185,610	2,194,978	690,331	615,018	673,481	677,804
Total Debt	297,027	779,854	892.07	9,781	452,302	499,361
Net Cash (Debt)	-264,492	-767,280	9,175	-6,698	-451,082	-492,038
Net Cash Per Share	-32.57	-94.49	1.13	-3.08	-207.29	-226.11
Filing Date Shares Outstanding	8,120	8,120	8,120	2,176	2,176	2,176
Total Common Shares Outstanding	8,120	8,120	8,120	2,176	2,176	2,176
Working Capital	57,886	6,812	-189,960	-260,210	-416,742	-169,882
Book Value Per Share	37.49	32.13	17.38	-122.07	-80.21	3.25
Tangible Book Value	304,336	260,747	140,406	-267,313	-177,205	3,396
Tangible Book Value Per Share	37.48	32.11	17.29	-122.84	-81.43	1.56
Land	280,077	280,630	206,863	206,863	206,863	206,863
Buildings	370,307	370,030	142,030	137,784	137,776	121,226
Machinery	155,334	153,971	90,161	73,937	77,190	77,700
Construction In Progress	14,789	14,566	-	-	-	659.7

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