PT Gozco Plantations Tbk (IDX:GZCO)

PT Gozco Plantations Tbk 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	62,585	154,825	355,355	165,210	112,620	146,936
Short-Term Investments	20,000	20,000	133,000	70,000	128,000	-
Cash & Short-Term Investments	82,585	174,825	488,355	235,210	240,620	146,936
Cash Growth	-50.05%	-64.20%	107.63%	-2.25%	63.76%	6.83%
Accounts Receivable	6,629	15,409	1,348	1,024	2,531	5,954
Other Receivables	12,775	12,280	7,222	7,096	6,765	15,815
Receivables	19,404	27,689	8,570	8,120	9,296	21,769
Inventory	38,346	26,252	26,311	124,047	15,682	12,628
Prepaid Expenses	2,087	1,598	566	697	499	1,008
Other Current Assets	14,368	55,857	48,518	88,795	52,064	51,661
Total Current Assets	156,790	286,221	572,320	456,869	318,161	234,002
Property, Plant & Equipment	1,707,629	1,726,036	1,344,606	1,406,650	1,531,973	1,720,036
Goodwill	298,503	298,503	-	-	-	-
Other Long-Term Assets	11,353	10,484	201,274	181,887	184,318	189,355
Total Assets	2,174,275	2,321,244	2,118,200	2,045,406	2,034,452	2,143,393
Accounts Payable	39,374	63,096	31,587	12,258	46,244	47,211
Accrued Expenses	21,093	32,506	16,472	26,931	13,036	17,502
Short-Term Debt	-	-	-	-	-	1,356
Current Portion of Long-Term Debt	52,175	55,036	81,065	151,326	153,295	140,215
Current Portion of Leases	9,310	9,704	6,781	4,864	3,611	3,430
Current Income Taxes Payable	24,455	14,123	67,454	50,107	23,463	1,235
Current Unearned Revenue	18,931	50,067	38,532	106,934	12,001	9,389
Other Current Liabilities	286,306	286,338	103,474	103,463	103,458	103,775
Total Current Liabilities	451,644	510,870	345,365	455,883	355,108	324,113
Long-Term Debt	210,846	316,877	369,107	191,431	341,582	494,070
Long-Term Leases	8,131	10,035	9,680	9,122	2,347	1,686
Long-Term Deferred Tax Liabilities	221,199	208,735	186,609	202,675	226,874	256,257
Total Liabilities	935,222	1,089,263	949,928	892,864	958,764	1,118,712
Common Stock	600,000	600,000	600,000	600,000	600,000	600,000
Additional Paid-In Capital	91,371	91,371	91,297	91,297	91,297	91,297
Retained Earnings	-1,071,054	-1,077,731	-1,139,285	-1,139,606	-1,216,251	-1,234,558
Comprehensive Income & Other	1,570,534	1,570,534	1,570,534	1,555,448	1,555,448	1,524,766
Total Common Equity	1,190,851	1,184,174	1,122,546	1,107,139	1,030,494	981,505
Minority Interest	48,202	47,807	45,726	45,403	45,194	43,176
Shareholders' Equity	1,239,053	1,231,981	1,168,272	1,152,542	1,075,688	1,024,681
Total Liabilities & Equity	2,174,275	2,321,244	2,118,200	2,045,406	2,034,452	2,143,393
Total Debt	280,462	391,652	466,633	356,743	500,835	640,757
Net Cash (Debt)	-197,877	-216,827	21,722	-121,533	-260,215	-493,821
Net Cash Per Share	-32.98	-36.14	3.62	-20.26	-43.37	-82.30
Filing Date Shares Outstanding	6,000	6,000	6,000	6,000	6,000	6,000
Total Common Shares Outstanding	6,000	6,000	6,000	6,000	6,000	6,000
Working Capital	-294,854	-224,649	226,955	986	-36,947	-90,111
Book Value Per Share	198.48	197.36	187.09	184.52	171.75	163.58
Tangible Book Value	892,348	885,671	1,122,546	1,107,139	1,030,494	981,505
Tangible Book Value Per Share	148.72	147.61	187.09	184.52	171.75	163.58
Land	553,637	552,920	405,304	391,666	387,807	385,899
Buildings	97,380	97,119	88,484	86,533	85,265	84,738
Machinery	374,262	368,408	340,341	320,676	298,752	281,466
Construction In Progress	4,875	2,154	1,869	1,735	830	7,411

Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.