PT MNC Asia Holding Tbk Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	2,709,104	3,811,536	4,031,602	4,890,845	4,470,821	3,493,481
Short-Term Investments	2,345,748	2,155,758	1,615,915	271,328	365,551	1,656,910
Trading Asset Securities	5,260,872	4,612,015	6,540,658	4,791,650	4,507,419	4,506,185
Cash & Short-Term Investments	10,315,724	10,579,309	12,188,175	9,953,823	9,343,791	9,656,576
Cash Growth	-16.56%	-13.20%	22.45%	6.53%	-3.24%	39.85%
Accounts Receivable	4,597,369	5,231,140	4,368,329	4,392,066	4,282,626	4,316,326
Other Receivables	46,789	45,310	51,555	62,140	54,551	11,959
Receivables	8,401,351	7,681,742	8,589,077	8,694,256	7,778,315	7,332,657
Inventory	3,861,798	4,140,093	4,084,654	4,383,537	4,242,359	3,857,046
Finance Div. Loans and Leases	824,940	837,296	706,855	808,827	798,229	683,303
Prepaid Expenses	92,449	135,714	263,940	267,883	175,813	89,505
Restricted Cash	-	-	42,534	44,426	46,678	68,866
Other Current Assets	4,593,306	4,045,396	3,800,746	2,941,321	2,651,355	2,961,682
Total Current Assets	28,089,568	27,419,550	29,675,981	27,094,073	25,036,540	24,649,635
Property, Plant & Equipment	12,573,118	13,303,402	14,835,532	14,422,679	16,589,539	16,211,038
Long-Term Investments	9,628,437	9,460,162	8,916,933	7,533,716	7,760,623	6,487,736
Goodwill	4,492,284	4,517,042	4,728,434	4,730,960	4,731,000	4,706,057
Other Intangible Assets	-	-	-	3,334,484	3,110,534	2,070,311
Finance Div. Loans and Leases Long-Term	605,771	627,159	495,473	909,856	715,484	631,685
Long-Term Deferred Tax Assets	1,253,940	1,213,172	1,280,153	1,331,426	1,248,229	1,388,328
Other Long-Term Assets	6,343,655	8,762,820	8,991,256	6,089,735	4,261,073	2,906,460
Total Assets	71,502,232	73,732,536	75,163,071	70,408,946	69,099,804	63,451,383

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Accounts Payable	376,448	721,424	966,380	776,836	1,147,481	1,105,562
Accrued Expenses	367,600	459,059	479,184	323,130	322,922	379,950
Short-Term Debt	1,457,126	1,501,913	1,984,641	2,755,096	2,326,554	1,878,636
Current Portion of Long-Term Debt	3,526,110	3,443,507	3,892,124	4,214,798	3,778,490	7,218,764
Current Portion of Leases	18,213	69,546	29,856	41,881	59,573	36,743
Current Income Taxes Payable	163,209	337,753	431,756	496,772	352,362	164,145
Current Unearned Revenue	-	-	-	14,007	20,157	23,163
Other Current Liabilities	19,156,562	17,996,651	17,159,118	13,440,454	13,802,116	11,633,148
Total Current Liabilities	25,065,268	24,529,853	24,943,059	22,062,974	21,809,655	22,440,111
Long-Term Debt	4,638,493	5,985,067	5,431,006	5,608,632	6,250,161	3,134,351
Long-Term Leases	14,643	147,923	72,003	49,877	13,105	20,445
Pension & Post-Retirement Benefits	319,231	318,083	314,215	322,480	337,624	340,281
Long-Term Deferred Tax Liabilities	109,305	114,144	108,961	101,516	156,403	179,896
Other Long-Term Liabilities	2,425,243	2,222,538	1,490,007	880,208	1,100,608	1,042,699
Total Liabilities	32,572,183	33,317,608	32,359,251	29,025,687	29,667,556	27,157,783

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Common Stock	8,354,275	8,354,275	8,354,274	8,354,274	8,354,274	8,354,274
Additional Paid-In Capital	4,101,297	3,814,472	3,814,472	3,814,472	3,814,472	4,740,330
Retained Earnings	3,802,664	3,711,103	3,232,563	3,102,743	2,796,151	2,065,872
Treasury Stock	-262,373	-262,373	-262,373	-262,373	-262,373	-262,373
Comprehensive Income & Other	468,674	1,068,777	2,379,617	2,888,787	2,336,100	654,773
Total Common Equity	16,464,537	16,686,254	17,518,553	17,897,903	17,038,624	15,552,876
Minority Interest	22,465,512	23,728,674	25,285,267	23,485,356	22,393,624	20,740,724
Shareholders' Equity	38,930,049	40,414,928	42,803,820	41,383,259	39,432,248	36,293,600
Total Liabilities & Equity	71,502,232	73,732,536	75,163,071	70,408,946	69,099,804	63,451,383

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Debt	9,654,585	11,147,956	11,409,630	12,670,284	12,427,883	12,288,939
Net Cash (Debt)	661,139	-568,647	778,545	-2,716,461	-3,084,092	-2,632,363
Net Cash Growth	73.86%	-	-	-	-	-
Net Cash Per Share	7.91	-6.81	9.32	-32.52	-36.92	-35.41
Filing Date Shares Outstanding	83,543	83,543	83,543	83,543	83,543	83,543
Total Common Shares Outstanding	83,543	83,543	83,543	83,543	83,543	83,543
Working Capital	3,024,300	2,889,697	4,732,922	5,031,099	3,226,885	2,209,524
Book Value Per Share	197.08	199.73	209.70	214.24	203.95	186.17
Tangible Book Value	11,972,253	12,169,212	12,790,119	9,832,459	9,197,090	8,776,508
Tangible Book Value Per Share	143.31	145.66	153.10	117.69	110.09	105.05
Land	3,147,743	3,331,275	3,585,554	2,769,828	2,521,486	2,467,422
Buildings	6,058,618	6,283,052	6,247,722	6,125,072	5,252,201	5,155,221
Machinery	12,646,388	12,841,715	17,410,456	16,676,616	18,572,197	17,168,424
Construction In Progress	-	911,143	2,715,503	3,387,195	4,233,199	4,390,924