PT Cardig Aero Services Tbk (IDX:CASS)

IDX:CASS Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,480,054	453,153	351,786	427,483	274,258
Cash & Short-Term Investments	1,480,054	453,153	351,786	427,483	274,258
Cash Growth	226.61%	28.82%	-17.71%	55.87%	3.49%
Accounts Receivable	372,189	337,252	226,246	120,515	135,970
Other Receivables	3,540	156,895	139,389	111,322	90,746
Receivables	375,729	494,147	365,635	231,837	226,716
Inventory	24,895	22,087	16,130	13,771	13,956
Prepaid Expenses	10,955	7,513	11,437	11,775	6,938
Other Current Assets	26,961	35,498	23,503	17,603	20,202
Total Current Assets	1,918,594	1,012,398	768,491	702,469	542,070
Property, Plant & Equipment	639,611	545,970	539,677	523,909	590,630
Goodwill	14,874	14,874	14,874	15,350	15,350
Long-Term Deferred Tax Assets	31,393	23,278	27,156	32,558	21,823
Other Long-Term Assets	51,298	86,490	98,437	68,779	80,930
Total Assets	2,655,770	1,919,403	1,686,235	1,575,065	1,484,888
Accounts Payable	141,421	137,568	123,037	129,531	129,396
Accrued Expenses	425,503	361,019	372,622	380,887	320,721
Short-Term Debt	-	-	-	-	102,697
Current Portion of Long-Term Debt	-	-	-	96,224	66,872
Current Portion of Leases	56,387	58,831	58,043	46,013	78,305
Current Income Taxes Payable	81,642	58,434	84,934	73,014	15,282
Current Unearned Revenue	40,326	28,475	17,721	19,734	19,705
Other Current Liabilities	116,743	113,966	107,865	101,891	121,764
Total Current Liabilities	862,022	758,293	764,222	847,294	854,742
Long-Term Debt	-	-	-	-	5,100
Long-Term Leases	66,246	26,999	37,680	27,089	41,362
Long-Term Deferred Tax Liabilities	201	903	2,165	3,139	3,442
Total Liabilities	1,033,355	886,975	923,622	991,349	1,030,683
Common Stock	208,695	208,695	208,695	208,695	208,695
Retained Earnings	1,012,096	636,901	432,625	301,636	262,112
Comprehensive Income & Other	-132,737	-130,043	-130,441	-125,785	-125,276
Total Common Equity	1,088,054	715,553	510,879	384,546	345,531
Minority Interest	534,361	316,875	251,734	199,170	108,674
Shareholders' Equity	1,622,415	1,032,428	762,613	583,716	454,205
Total Liabilities & Equity	2,655,770	1,919,403	1,686,235	1,575,065	1,484,888
Total Debt	122,633	85,830	95,723	169,326	294,336
Net Cash (Debt)	1,357,421	367,323	256,063	258,157	-20,078
Net Cash Growth	269.54%	43.45%	-0.81%	-	-
Net Cash Per Share	650.43	176.01	122.70	123.70	-9.62
Filing Date Shares Outstanding	2,087	2,087	2,087	2,087	2,087
Total Common Shares Outstanding	2,087	2,087	2,087	2,087	2,087
Working Capital	1,056,572	254,105	4,269	-144,825	-312,672
Book Value Per Share	521.36	342.87	244.80	184.26	165.57
Tangible Book Value	1,073,180	700,679	496,005	369,196	330,181
Tangible Book Value Per Share	514.23	335.74	237.67	176.91	158.21
Land	18,928	18,243	19,910	18,816	18,665
Buildings	200,000	196,068	191,567	193,382	192,505
Machinery	1,103,245	1,041,295	973,484	955,396	835,500
Construction In Progress	56,765	19,969	23,269	3,480	2,500

Updated Oct 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.