PT Berlina Tbk (IDX:BRNA)

PT Berlina 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	28,907	34,407	48,691	26,150	28,542	58,810
Trading Asset Securities	85.98	96.98	151.85	125.71	91.37	99.1
Cash & Short-Term Investments	28,993	34,504	48,843	26,276	28,633	58,909
Cash Growth	-24.70%	-29.36%	85.88%	-8.23%	-51.40%	1.24%
Accounts Receivable	238,068	187,897	188,164	188,131	190,436	192,435
Other Receivables	592.69	590.07	789.64	2,317	682.83	2,391
Receivables	238,660	188,487	188,954	190,448	191,118	194,826
Inventory	157,823	158,371	143,656	166,766	164,676	172,140
Prepaid Expenses	7,898	831.99	1,238	1,082	2,168	4,220
Other Current Assets	1,261	2,011	4,521	10,503	18,603	29,115
Total Current Assets	434,636	384,205	387,211	395,075	405,198	459,210
Property, Plant & Equipment	1,762,922	1,756,148	1,272,397	1,426,992	1,578,069	1,398,884
Goodwill	-	-	-	-	-	20,531
Other Intangible Assets	107.79	118.59	8,422	11,481	15,345	36,856
Long-Term Deferred Tax Assets	-	-	136.65	-	106.58	396.66
Other Long-Term Assets	72,841	45,898	53,330	36,411	21,921	49,841
Total Assets	2,270,506	2,186,370	1,721,497	1,869,960	2,020,640	1,965,719
Accounts Payable	128,093	108,595	113,912	137,545	173,086	190,983
Accrued Expenses	40,557	38,788	39,925	61,297	60,345	52,021
Short-Term Debt	124,236	111,570	98,244	244,063	327,305	361,399
Current Portion of Long-Term Debt	97,256	70,631	88,587	36,476	49,959	71,410
Current Portion of Leases	2,690	3,069	6,189	20,621	29,532	50,482
Current Income Taxes Payable	4,656	4,515	7,216	1,950	1,179	1,629
Current Unearned Revenue	13,015	6,616	6,971	8,865	4,015	5,825
Other Current Liabilities	3,818	4,078	6,164	6,140	8,396	8,929
Total Current Liabilities	414,319	347,862	367,208	516,956	653,819	742,678
Long-Term Debt	675,615	671,339	585,769	480,953	311,293	269,342
Long-Term Leases	8,502	9,005	11,967	16,674	34,806	61,084
Long-Term Deferred Tax Liabilities	133,632	136,443	76,819	98,866	123,341	64,309
Total Liabilities	1,264,685	1,199,691	1,078,808	1,151,060	1,169,605	1,198,995
Common Stock	48,956	48,956	48,956	48,956	48,956	48,956
Additional Paid-In Capital	246,579	246,579	246,579	246,579	246,579	246,579
Retained Earnings	-399,665	-423,893	-370,829	-341,279	-259,438	-135,543
Comprehensive Income & Other	1,004,076	1,012,003	662,367	711,656	760,307	568,929
Total Common Equity	899,945	883,645	587,073	665,912	796,403	728,921
Minority Interest	105,876	103,033	55,616	52,988	54,632	37,803
Shareholders' Equity	1,005,821	986,678	642,688	718,899	851,035	766,724
Total Liabilities & Equity	2,270,506	2,186,370	1,721,497	1,869,960	2,020,640	1,965,719
Total Debt	908,299	865,615	790,756	798,788	752,897	813,716
Net Cash (Debt)	-879,306	-831,111	-741,913	-772,512	-724,263	-754,807
Net Cash Per Share	-898.07	-848.84	-757.74	-788.99	-739.72	-770.91
Filing Date Shares Outstanding	979.11	979.11	979.11	979.11	979.11	979.11
Total Common Shares Outstanding	979.11	979.11	979.11	979.11	979.11	979.11
Working Capital	20,317	36,342	20,004	-121,881	-248,621	-283,467
Book Value Per Share	919.15	902.50	599.60	680.12	813.39	744.47
Tangible Book Value	899,837	883,526	578,650	654,430	781,058	671,534
Tangible Book Value Per Share	919.04	902.38	591.00	668.39	797.72	685.86
Land	416,401	415,108	379,229	380,876	380,517	356,448
Buildings	159,504	156,878	166,436	169,609	168,451	197,979
Machinery	1,465,238	1,443,970	1,273,059	1,222,763	1,061,066	880,224
Construction In Progress	73,766	58,747	11,378	17,485	12,942	39,754

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