PT Cisarua Mountain Dairy Tbk (IDX:CMRY)
4,540.00
+350.00 (8.35%)
Mar 27, 2025, 4:14 PM WIB
IDX:CMRY Balance Sheet
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2018 |
---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2018 |
Cash & Equivalents | 1,280,356 | 2,197,396 | 2,159,295 | 3,661,841 | 67,047 | Upgrade
|
Short-Term Investments | 1,180,763 | 527,338 | 47,548 | - | - | Upgrade
|
Cash & Short-Term Investments | 2,461,119 | 2,724,734 | 2,206,843 | 3,661,841 | 67,047 | Upgrade
|
Cash Growth | -9.68% | 23.47% | -39.73% | 5361.60% | 228.23% | Upgrade
|
Accounts Receivable | 901,264 | 878,888 | 771,409 | 634,488 | 321,351 | Upgrade
|
Other Receivables | 45,653 | 16,795 | 9,046 | 22,032 | 3,863 | Upgrade
|
Receivables | 946,917 | 895,683 | 780,455 | 656,520 | 325,214 | Upgrade
|
Inventory | 961,353 | 909,918 | 1,027,235 | 506,666 | 162,566 | Upgrade
|
Prepaid Expenses | 16,438 | 2,910 | 4,305 | 724 | 683 | Upgrade
|
Restricted Cash | - | 2,739 | - | - | - | Upgrade
|
Other Current Assets | 8,852 | 3,159 | 6,377 | 6,557 | 1,414 | Upgrade
|
Total Current Assets | 4,394,679 | 4,539,143 | 4,025,215 | 4,832,308 | 556,924 | Upgrade
|
Property, Plant & Equipment | 1,854,171 | 1,658,361 | 1,276,347 | 674,474 | 473,829 | Upgrade
|
Long-Term Investments | 1,824,965 | 744,927 | 799,126 | 25,808 | 24,174 | Upgrade
|
Other Intangible Assets | 10,817 | 9,287 | 3,595 | 391 | - | Upgrade
|
Long-Term Deferred Tax Assets | 56,911 | 54,013 | 25,325 | 20,431 | 16,263 | Upgrade
|
Other Long-Term Assets | 50,028 | 41,126 | 93,643 | 50,367 | 15,592 | Upgrade
|
Total Assets | 8,191,571 | 7,046,857 | 6,223,251 | 5,603,779 | 1,086,782 | Upgrade
|
Accounts Payable | 656,291 | 554,658 | 423,016 | 336,660 | 138,829 | Upgrade
|
Accrued Expenses | 655,920 | 384,055 | 343,895 | 275,941 | 86,805 | Upgrade
|
Short-Term Debt | - | - | 10 | - | 41 | Upgrade
|
Current Portion of Long-Term Debt | - | - | 10,992 | 8,762 | 9,083 | Upgrade
|
Current Portion of Leases | 373 | - | - | 132 | - | Upgrade
|
Current Income Taxes Payable | 50,887 | 83,615 | 102,223 | 187,355 | 36,296 | Upgrade
|
Other Current Liabilities | 26,826 | 38,394 | 35,729 | 36,038 | 4,415 | Upgrade
|
Total Current Liabilities | 1,390,297 | 1,060,722 | 915,865 | 844,888 | 275,469 | Upgrade
|
Long-Term Debt | - | - | 23,551 | 32,827 | 40,564 | Upgrade
|
Long-Term Leases | 900 | - | - | - | - | Upgrade
|
Total Liabilities | 1,439,423 | 1,105,529 | 964,919 | 906,840 | 352,403 | Upgrade
|
Common Stock | 79,347 | 79,347 | 79,347 | 79,347 | 67,445 | Upgrade
|
Additional Paid-In Capital | 3,727,518 | 3,727,518 | 3,727,518 | 3,727,518 | 169,753 | Upgrade
|
Retained Earnings | 2,945,109 | 2,134,338 | 1,451,375 | 890,024 | 497,152 | Upgrade
|
Total Common Equity | 6,751,974 | 5,941,203 | 5,258,240 | 4,696,889 | 734,350 | Upgrade
|
Minority Interest | 174 | 125 | 92 | 50 | 29 | Upgrade
|
Shareholders' Equity | 6,752,148 | 5,941,328 | 5,258,332 | 4,696,939 | 734,379 | Upgrade
|
Total Liabilities & Equity | 8,191,571 | 7,046,857 | 6,223,251 | 5,603,779 | 1,086,782 | Upgrade
|
Total Debt | 1,273 | - | 34,553 | 41,721 | 49,688 | Upgrade
|
Net Cash (Debt) | 4,238,350 | 3,429,654 | 2,940,134 | 3,620,120 | 17,359 | Upgrade
|
Net Cash Growth | 23.58% | 16.65% | -18.78% | 20754.43% | - | Upgrade
|
Net Cash Per Share | 534.15 | 432.24 | 370.54 | 456.24 | 2.57 | Upgrade
|
Filing Date Shares Outstanding | 7,935 | 7,935 | 7,935 | 7,935 | 6,744 | Upgrade
|
Total Common Shares Outstanding | 7,935 | 7,935 | 7,935 | 7,935 | 6,744 | Upgrade
|
Working Capital | 3,004,382 | 3,478,421 | 3,109,350 | 3,987,420 | 281,455 | Upgrade
|
Book Value Per Share | 850.94 | 748.76 | 662.69 | 591.94 | 108.88 | Upgrade
|
Tangible Book Value | 6,741,157 | 5,931,916 | 5,254,645 | 4,696,498 | 734,350 | Upgrade
|
Tangible Book Value Per Share | 849.58 | 747.59 | 662.24 | 591.89 | 108.88 | Upgrade
|
Land | 402,364 | 370,304 | 272,702 | 126,646 | 121,443 | Upgrade
|
Buildings | 345,205 | 274,719 | 181,246 | 122,797 | 95,415 | Upgrade
|
Machinery | 1,240,125 | 1,084,967 | 749,418 | 518,937 | 411,049 | Upgrade
|
Construction In Progress | 345,720 | 266,963 | 363,664 | 124,145 | 17,782 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.