IDX:BMSR Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	66,060	59,610	148,704	221,379	229,364
Short-Term Investments	462,575	344,339	245,865	186,103	-
Cash & Short-Term Investments	528,635	403,950	394,569	407,482	229,364
Cash Growth	30.87%	2.38%	-3.17%	77.66%	109.96%
Accounts Receivable	421,560	310,975	349,906	506,974	436,702
Other Receivables	411,450	487,486	324,874	262,991	144,962
Receivables	833,010	798,462	674,780	769,965	581,664
Inventory	2,328	89,176	55,027	9,649	1,616
Prepaid Expenses	156,685	3,061	1,604	4,054	2,122
Other Current Assets	80.66	176,049	194,997	238,569	29,236
Total Current Assets	1,520,738	1,470,697	1,320,977	1,429,720	844,001
Property, Plant & Equipment	110,238	129,096	104,979	48,431	51,186
Long-Term Investments	180,669	165,834	107,778	57,549	60,877
Goodwill	-	-	12,307	14,358	16,409
Long-Term Deferred Tax Assets	1,959	2,136	1,901	1,792	1,749
Other Long-Term Assets	661.81	21,994	3,305	3,283	2,907
Total Assets	1,814,266	1,789,756	1,551,246	1,555,133	977,130
Accounts Payable	384,950	512,673	353,800	587,572	267,260
Accrued Expenses	15,637	20,713	14,792	20,874	16,007
Short-Term Debt	340,000	283,117	234,385	106,611	195,309
Current Portion of Long-Term Debt	3,772	23,877	28,198	24,678	24,764
Current Portion of Leases	1,391	-	-	-	-
Current Income Taxes Payable	-	2,420	2,432	4,160	38,450
Other Current Liabilities	79,382	77,666	63,492	77,403	59,224
Total Current Liabilities	825,132	920,465	697,099	821,298	601,013
Long-Term Debt	22,407	26,723	21,049	49,281	66,109
Pension & Post-Retirement Benefits	4,479	4,134	3,928	3,303	3,340
Total Liabilities	852,018	951,322	722,076	873,882	670,462
Common Stock	579,600	579,600	579,600	579,600	579,600
Retained Earnings	339,491	292,822	278,771	103,973	-145,187
Comprehensive Income & Other	40,308	-36,607	-34,812	-7,275	-133,675
Total Common Equity	959,400	835,815	823,560	676,298	300,737
Minority Interest	2,849	2,620	5,611	4,952	5,930
Shareholders' Equity	962,249	838,435	829,170	681,251	306,667
Total Liabilities & Equity	1,814,266	1,789,756	1,551,246	1,555,133	977,130
Total Debt	367,570	333,717	283,632	180,570	286,182
Net Cash (Debt)	161,064	70,233	110,937	226,912	-56,818
Net Cash Growth	129.33%	-36.69%	-51.11%	-	-
Net Cash Per Share	138.94	60.59	95.70	195.75	-49.01
Filing Date Shares Outstanding	1,159	1,159	1,159	1,159	1,159
Total Common Shares Outstanding	1,159	1,159	1,159	1,159	1,159
Working Capital	695,606	550,231	623,878	608,422	242,988
Book Value Per Share	827.64	721.03	710.46	583.42	259.44
Tangible Book Value	959,400	835,815	811,253	661,940	284,328
Tangible Book Value Per Share	827.64	721.03	699.84	571.03	245.28
Land	-	31,625	31,199	21,199	21,583
Buildings	-	105,314	77,314	27,764	27,440
Machinery	-	14,030	14,369	14,231	14,113
Leasehold Improvements	-	921.65	921.65	921.65	921.65

Source: S&P Global Market Intelligence. Standard template. Financial Sources.