PT Bundamedik 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
Period Ending	Sep '25 Sep 30, 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
Cash & Equivalents	810,679	783,332	622,058	629,278	829,761	624,987
Short-Term Investments	6,546	3,263	5,766	8,645	22,125	-
Cash & Short-Term Investments	817,225	786,595	627,824	637,923	851,886	624,987
Cash Growth	-29.38%	25.29%	-1.58%	-25.12%	36.30%	523.40%
Accounts Receivable	182,378	144,714	110,469	114,644	156,760	123,131
Other Receivables	31,016	30,046	26,691	35,904	51,912	36,940
Receivables	213,394	174,760	137,160	150,547	208,672	160,071
Inventory	37,044	47,022	42,198	39,449	38,895	18,986
Prepaid Expenses	2,914	1,603	1,213	884.27	2,060	195.14
Other Current Assets	89,948	78,901	60,650	59,027	29,593	11,496
Total Current Assets	1,160,525	1,088,881	869,046	887,830	1,131,106	815,734
Property, Plant & Equipment	2,187,955	2,029,431	1,966,240	1,844,114	1,559,679	1,273,019
Long-Term Investments	83,196	83,196	83,196	78,690	21,495	48,543
Goodwill	94,794	94,794	94,794	94,794	50,812	-
Long-Term Deferred Tax Assets	29,447	25,311	22,631	15,498	15,237	11,811
Long-Term Deferred Charges	30,592	30,376	26,820	-	-	-
Other Long-Term Assets	49,111	94,374	20,435	17,685	35,368	13,430
Total Assets	3,635,620	3,446,361	3,083,162	2,938,610	2,813,697	2,162,537
Accounts Payable	25,645	14,637	24,124	63,268	119,160	120,125
Accrued Expenses	40,919	39,697	65,022	59,261	103,624	27,470
Short-Term Debt	442,317	440,600	411,753	391,718	391,718	391,718
Current Portion of Long-Term Debt	5,561	3,887	4,428	60,502	28,275	21,295
Current Portion of Leases	24,195	19,501	15,342	21,237	22,644	13,131
Current Income Taxes Payable	3,564	5,701	9,378	9,257	28,545	29,284
Current Unearned Revenue	30,640	21,248	16,129	23,573	32,837	61,107
Other Current Liabilities	20,577	23,146	23,456	15,046	9,693	19,086
Total Current Liabilities	593,419	568,416	569,632	643,862	736,497	683,216
Long-Term Debt	742,384	646,409	610,997	402,936	193,498	377,775
Long-Term Leases	109,126	53,532	77,433	55,027	35,938	8,234
Pension & Post-Retirement Benefits	34,929	29,627	25,064	28,535	51,410	43,498
Long-Term Deferred Tax Liabilities	128.41	641.18	-	18.37	136.47	114.7
Total Liabilities	1,479,986	1,298,625	1,283,126	1,130,378	1,017,481	1,112,837
Common Stock	172,068	172,068	172,068	172,068	172,068	150,000
Additional Paid-In Capital	556,675	556,675	437,383	437,383	449,168	74,441
Retained Earnings	311,633	304,976	297,851	303,295	242,067	83,742
Comprehensive Income & Other	677,938	679,760	682,511	683,405	687,436	687,055
Total Common Equity	1,718,314	1,713,479	1,589,813	1,596,151	1,550,740	995,237
Minority Interest	437,319	434,256	210,223	212,082	245,476	54,462
Shareholders' Equity	2,155,634	2,147,736	1,800,036	1,808,232	1,796,216	1,049,699
Total Liabilities & Equity	3,635,620	3,446,361	3,083,162	2,938,610	2,813,697	2,162,537
Total Debt	1,323,583	1,163,928	1,119,953	931,420	672,074	812,154
Net Cash (Debt)	-506,358	-377,334	-492,129	-293,497	179,812	-187,167
Net Cash Per Share	-58.86	-43.86	-57.20	-34.11	20.90	-90.10
Filing Date Shares Outstanding	8,603	8,603	8,603	8,603	8,603	7,500
Total Common Shares Outstanding	8,603	8,603	8,603	8,603	8,603	7,500
Working Capital	567,106	520,465	299,415	243,968	394,609	132,519
Book Value Per Share	199.72	199.16	184.79	185.53	180.25	132.70
Tangible Book Value	1,623,521	1,618,686	1,495,020	1,501,357	1,499,928	995,237
Tangible Book Value Per Share	188.71	188.14	173.77	174.51	174.34	132.70
Land	1,142,221	1,083,984	1,072,997	1,068,607	961,723	889,201
Buildings	574,846	565,851	524,347	430,319	326,439	230,191
Machinery	736,680	708,558	650,588	578,290	490,822	380,643
Construction In Progress	269,645	200,111	146,970	123,713	43,016	5,825

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.