IDX:DSFI Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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
Cash & Equivalents	62,060	26,050	14,141	15,707	7,905	8,209
Cash & Short-Term Investments	62,060	26,050	14,141	15,707	7,905	8,209
Cash Growth	113.13%	84.21%	-9.97%	98.70%	-3.71%	17.02%
Accounts Receivable	111,154	89,690	81,422	67,753	100,438	55,249
Other Receivables	3,296	3,870	3,935	2,719	3,962	5,332
Receivables	114,450	93,560	85,356	70,471	104,400	60,582
Inventory	118,354	132,469	135,144	130,037	103,464	125,610
Prepaid Expenses	130.29	800.48	669.48	210.61	198.98	503.72
Restricted Cash	7,000	7,000	7,000	7,000	7,000	7,000
Other Current Assets	9,731	10,113	9,618	9,178	10,810	11,802
Total Current Assets	311,725	269,993	251,929	232,604	233,778	213,707
Property, Plant & Equipment	157,691	160,057	159,215	157,178	156,889	158,788
Other Long-Term Assets	430.47	561.82	736.97	912.11	1,087	1,262
Total Assets	469,847	430,611	411,881	390,694	391,755	373,757
Accounts Payable	40,319	36,581	44,731	41,170	47,536	43,574
Accrued Expenses	158.23	74.16	177.88	83.08	1,013	477.57
Short-Term Debt	115,158	94,324	84,527	82,573	84,053	-
Current Portion of Long-Term Debt	-	-	-	-	-	89,859
Current Portion of Leases	321.8	603.61	530.4	-	-	-
Current Income Taxes Payable	2,397	1,150	467.87	1,152	1,374	245.55
Other Current Liabilities	-	-	-	541.48	17,618	18,099
Total Current Liabilities	158,354	132,733	130,434	125,520	151,593	152,255
Long-Term Leases	-	163.5	767.11	-	-	-
Pension & Post-Retirement Benefits	7,301	6,536	6,174	5,197	4,568	5,289
Long-Term Deferred Tax Liabilities	24,396	24,628	24,005	23,693	24,187	22,838
Total Liabilities	190,052	164,061	161,380	154,410	180,348	180,381
Common Stock	185,714	185,714	185,714	185,714	185,714	185,714
Additional Paid-In Capital	18,434	18,434	18,434	18,434	18,434	18,434
Retained Earnings	-23,485	-36,728	-49,652	-61,596	-83,114	-97,959
Comprehensive Income & Other	98,968	98,968	95,849	93,584	90,245	87,080
Total Common Equity	279,631	266,388	250,344	236,136	211,278	193,268
Minority Interest	164.75	161.61	157.48	147.76	128.97	107.79
Shareholders' Equity	279,795	266,550	250,501	236,284	211,407	193,376
Total Liabilities & Equity	469,847	430,611	411,881	390,694	391,755	373,757
Total Debt	115,480	95,091	85,824	82,573	84,053	89,859
Net Cash (Debt)	-53,420	-69,041	-71,683	-66,866	-76,148	-81,649
Net Cash Per Share	-28.76	-37.18	-38.60	-36.00	-41.00	-43.97
Filing Date Shares Outstanding	1,857	1,857	1,857	1,857	1,857	1,857
Total Common Shares Outstanding	1,857	1,857	1,857	1,857	1,857	1,857
Working Capital	153,371	137,260	121,495	107,084	82,185	61,452
Book Value Per Share	150.57	143.44	134.80	127.15	113.77	104.07
Tangible Book Value	279,631	266,388	250,344	236,136	211,278	193,268
Tangible Book Value Per Share	150.57	143.44	134.80	127.15	113.77	104.07
Land	120,709	120,709	116,709	113,807	109,525	105,468
Buildings	73,293	73,293	70,842	70,179	68,626	68,007
Machinery	181,136	180,001	177,238	174,055	172,803	183,691
Construction In Progress	812.77	-	2,030	53.8	-	58

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