PT Equity Development Investment Tbk (IDX:GSMF)

IDX:GSMF 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
Investments in Debt Securities	-	884,111	598,648	232,249	155,680	139,495
Investments in Equity & Preferred Securities	1,468,475	1,451,310	1,410,509	1,366,680	348,961	346,657
Other Investments	2,351,357	218,565	356,260	423,134	269,718	221,465
Total Investments	4,092,254	3,677,780	3,904,681	3,717,292	2,530,603	2,345,458
Cash & Equivalents	288,467	273,865	224,114	239,419	306,020	193,812
Reinsurance Recoverable	471,238	442,626	414,927	366,292	363,612	360,718
Other Receivables	487,206	478,549	564,446	712,503	736,634	926,081
Property, Plant & Equipment	144,901	149,552	130,922	122,105	126,578	158,756
Other Current Assets	21,245	10,488	5,760	13,527	17,185	13,423
Long-Term Deferred Tax Assets	787	2,042	790	707	818	2,026
Other Long-Term Assets	322,637	643,927	516,528	464,596	1,461,860	460,533
Total Assets	5,828,735	5,678,829	5,762,168	5,636,441	5,543,310	4,460,807
Accrued Expenses	32,575	29,096	24,579	23,008	29,514	29,588
Insurance & Annuity Liabilities	2,525,520	1,206,326	1,184,875	1,139,301	1,024,153	873,201
Unpaid Claims	-	313,846	251,403	185,677	199,382	256,275
Unearned Premiums	-	272,527	287,368	250,640	221,455	201,033
Reinsurance Payable	-	102,779	110,490	115,624	85,152	68,415
Current Portion of Long-Term Debt	-	36,258	39,965	9,932	99,510	-
Current Portion of Leases	-	19,272	8,149	14,973	12,505	31,765
Short-Term Debt	-	450,600	435,250	262,250	-	-
Current Income Taxes Payable	-	4,217	7,141	8,556	8,301	8,779
Long-Term Debt	57,609	24,281	42,247	84,242	236,703	448,758
Long-Term Deferred Tax Liabilities	10,544	643	3,607	4,269	2,650	1,329
Separate Account Liability	-	506,293	672,101	765,853	830,826	891,825
Other Current Liabilities	577,333	82,254	89,978	118,503	132,796	82,136
Total Liabilities	3,296,250	3,139,531	3,230,636	3,051,778	2,953,836	2,978,860
Common Stock	2,567,350	2,567,350	2,567,350	2,567,350	2,567,350	1,889,783
Additional Paid-In Capital	686,139	686,139	686,139	686,139	686,139	250,428
Retained Earnings	-979,001	-972,603	-995,176	-936,037	-954,212	-960,380
Comprehensive Income & Other	139,303	140,704	155,587	149,250	172,532	182,317
Total Common Equity	2,413,791	2,421,590	2,413,900	2,466,702	2,471,809	1,362,148
Minority Interest	118,694	117,708	117,632	117,961	117,665	119,799
Shareholders' Equity	2,532,485	2,539,298	2,531,532	2,584,663	2,589,474	1,481,947
Total Liabilities & Equity	5,828,735	5,678,829	5,762,168	5,636,441	5,543,310	4,460,807
Filing Date Shares Outstanding	14,218	14,230	14,230	14,230	14,230	7,455
Total Common Shares Outstanding	14,218	14,230	14,230	14,230	14,230	7,455
Total Debt	57,609	530,411	525,611	371,397	348,718	480,523
Net Cash (Debt)	230,858	-256,546	-301,497	-131,978	-42,698	-286,711
Net Cash Per Share	16.20	-18.03	-21.19	-9.27	-5.32	-38.46
Book Value Per Share	169.77	170.17	169.63	173.34	173.70	182.72
Tangible Book Value	2,413,791	2,421,590	2,413,900	2,466,702	2,471,809	1,362,148
Tangible Book Value Per Share	169.77	170.17	169.63	173.34	173.70	182.72
Land	-	52,753	45,564	38,419	38,419	43,546
Buildings	-	83,625	80,321	80,198	72,950	75,872
Machinery	-	111,065	110,532	105,551	111,070	112,719

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