IDX:GRIA 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	Mar '25 Mar 31, 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	6,956	6,881	33,098	7,762	16,069	9,534
Cash & Short-Term Investments	6,956	6,881	33,098	7,762	16,069	9,534
Cash Growth	-62.63%	-79.21%	326.44%	-51.70%	68.55%	-
Accounts Receivable	7,650	10,939	3,287	4,680	5,143	5,626
Other Receivables	39.25	84.53	5,068	7,780	916.89	81.31
Receivables	7,689	11,024	8,354	12,460	6,059	5,707
Inventory	120,689	116,833	120,966	107,198	87,972	65,842
Prepaid Expenses	429.9	297.18	873.32	70.86	181.1	190.21
Total Current Assets	135,763	135,035	163,292	127,490	110,281	81,273
Property, Plant & Equipment	1,006	1,159	1,750	2,221	2,290	2,808
Long-Term Deferred Tax Assets	509.94	509.94	216.5	116.07	111.45	103.23
Other Long-Term Assets	330,058	332,454	310,724	263,775	164,660	121,191
Total Assets	467,337	469,158	475,983	393,602	277,342	205,375
Accounts Payable	2,002	1,543	1,666	3,715	132.85	984.09
Accrued Expenses	2,240	2,691	1,703	32,071	21,406	10,152
Current Portion of Long-Term Debt	20,329	22,209	28,095	41,837	16,541	20,340
Current Income Taxes Payable	394.07	374.82	196	144.54	140.72	77.75
Other Current Liabilities	9,227	8,207	17,595	10,014	28,443	38,246
Total Current Liabilities	34,193	35,025	49,255	87,781	66,664	69,800
Long-Term Debt	1,358	1,736	7,554	96,086	111,409	104,992
Other Long-Term Liabilities	40,980	40,807	33,722	126,838	48,306	-
Total Liabilities	77,819	78,856	91,515	311,265	226,885	175,261
Common Stock	147,514	147,514	147,514	40,916	30,000	30,000
Additional Paid-In Capital	248,408	248,408	248,408	56,084	-	-
Retained Earnings	-6,406	-5,623	-11,409	-14,663	-13,580	-11,074
Comprehensive Income & Other	2.48	2.48	-45.95	-	34,036	11,188
Shareholders' Equity	389,518	390,302	384,467	82,337	50,457	30,114
Total Liabilities & Equity	467,337	469,158	475,983	393,602	277,342	205,375
Total Debt	21,687	23,945	35,649	137,923	127,950	125,332
Net Cash (Debt)	-14,731	-17,065	-2,551	-130,161	-111,881	-115,798
Net Cash Per Share	-	-2.31	-0.35	-62.86	-54.03	-55.92
Filing Date Shares Outstanding	-	7,376	7,376	2,046	2,071	2,071
Total Common Shares Outstanding	-	7,376	7,376	2,046	2,071	2,071
Working Capital	101,570	100,010	114,037	39,709	43,617	11,473
Book Value Per Share	-	52.92	52.13	40.25	24.37	14.54
Tangible Book Value	389,518	390,302	384,467	82,337	50,457	30,114
Tangible Book Value Per Share	-	52.92	52.13	40.25	24.37	14.54
Machinery	-	4,754	4,737	4,958	4,456	4,419

Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.