PT. Clipan Finance Indonesia Tbk (IDX:CFIN)

IDX:CFIN 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	32,171	27,781	32,721	31,326	126,780	1,924,785
Loans & Lease Receivables	9,180,824	9,305,067	9,048,660	7,188,288	5,968,520	8,316,095
Other Receivables	310,861	26,352	35,438	30,324	37,169	54,450
Property, Plant & Equipment	207,478	217,537	207,321	217,608	188,618	198,491
Other Intangible Assets	10,792	11,687	13,637	15,689	15,570	15,462
Other Current Assets	8,571	268,747	287,839	281,557	405,481	353,707
Long-Term Deferred Tax Assets	53,675	54,744	70,749	66,942	97,432	40,174
Long-Term Deferred Charges	-	214.58	214.58	177.08	208.33	187.5
Other Long-Term Assets	207,580	205,637	214,674	217,346	284,125	14,104
Total Assets	10,011,952	10,117,766	9,911,254	8,049,256	7,123,904	10,917,456
Interest Bearing Deposits	-	66,150	78,803	93,846	90,646	97,282
Total Deposits	-	66,150	78,803	93,846	90,646	97,282
Accounts Payable	9,528	17,578	67,478	120,332	55,703	17,887
Accrued Expenses	71,535	79,076	79,198	83,970	58,788	39,758
Short-Term Debt	-	60,111	465,389	165,248	300,000	815,000
Current Portion of Leases	502.64	4,638	4,482	4,403	394.94	792.35
Long-Term Debt	3,967,451	4,016,211	3,542,332	2,305,259	1,692,300	5,076,934
Long-Term Leases	14,625	12,811	17,691	21,960	-	1,569
Long-Term Unearned Revenue	2,688	4,175	29,203	24,580	15,460	19,699
Current Income Taxes Payable	-	3,375	12,847	47,594	38,073	3,793
Other Current Liabilities	62,641	8,049	13,600	10,392	-	-
Pension & Post-Retirement Benefits	83,060	80,708	73,474	60,589	49,272	61,303
Other Long-Term Liabilities	-	-	-	-	17,147	38,249
Total Liabilities	4,212,030	4,352,882	4,384,496	2,938,173	2,317,784	6,172,266
Common Stock	996,130	996,130	996,130	996,130	996,130	996,130
Additional Paid-In Capital	351,949	351,949	351,949	351,949	351,949	351,949
Retained Earnings	4,402,480	4,366,846	4,144,100	3,724,099	3,413,061	3,362,613
Comprehensive Income & Other	49,363	49,959	34,579	38,905	44,980	34,498
Shareholders' Equity	5,799,923	5,764,884	5,526,758	5,111,083	4,806,120	4,745,190
Total Liabilities & Equity	10,011,952	10,117,766	9,911,254	8,049,256	7,123,904	10,917,456
Total Debt	3,982,578	4,093,771	4,029,894	2,496,871	1,992,695	5,894,296
Net Cash (Debt)	-3,950,407	-4,065,990	-3,997,172	-2,465,545	-1,865,915	-3,969,511
Net Cash Per Share	-991.30	-1020.45	-1003.18	-618.78	-468.29	-996.23
Filing Date Shares Outstanding	3,986	3,985	3,985	3,985	3,985	3,985
Total Common Shares Outstanding	3,986	3,985	3,985	3,985	3,985	3,985
Working Capital	9,388,220	9,388,970	8,682,863	7,005,709	5,994,345	9,674,525
Book Value Per Share	1455.02	1446.82	1387.06	1282.73	1206.20	1190.91
Tangible Book Value	5,789,130	5,753,197	5,513,121	5,095,394	4,790,550	4,729,728
Tangible Book Value Per Share	1452.31	1443.89	1383.63	1278.80	1202.29	1187.03

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.