PT Jaya Trishindo Tbk 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	3,145	4,367	16,464	32,752	13,107	3,324
Cash & Short-Term Investments	3,145	4,367	16,464	32,752	13,107	3,324
Cash Growth	-34.82%	-73.48%	-49.73%	149.87%	294.37%	-95.06%
Accounts Receivable	48,536	24,324	28,089	2,540	70,787	115,431
Other Receivables	8,756	12,311	-	-	-	-
Receivables	57,291	36,635	28,089	2,540	70,787	115,431
Inventory	537.1	537.1	-	-	-	-
Prepaid Expenses	18.33	41.46	502.29	165.81	403.19	311.95
Restricted Cash	-	-	-	-	-	5,630
Other Current Assets	5,526	431.85	70.34	22,408	22,709	22,689
Total Current Assets	66,518	42,012	45,126	57,866	107,007	147,384
Property, Plant & Equipment	109,268	103,028	136,915	150,035	136,924	175,452
Long-Term Deferred Tax Assets	1.93	1.93	1.93	5.3	5.76	17.46
Other Long-Term Assets	22,562	33,268	22,555	18,956	57,541	12,922
Total Assets	198,350	178,310	204,598	226,863	301,478	335,776
Accounts Payable	24,139	20,878	19,778	5,402	3,072	16,702
Accrued Expenses	1,751	2,746	2,705	5,408	1,831	6,804
Short-Term Debt	29,000	39,720	55,394	88,806	76,570	84,619
Current Portion of Long-Term Debt	5,965	36.71	34.1	-	355.06	368.7
Current Portion of Leases	14,012	7,457	69,160	17,165	19,264	20,701
Current Income Taxes Payable	16.21	0.62	15.54	39.61	48.67	45.5
Other Current Liabilities	151.19	151.19	151.19	743.87	3,091	4,483
Total Current Liabilities	75,034	70,989	147,238	117,565	104,231	133,723
Long-Term Debt	9,427	9,034	36.71	-	130.69	485.75
Long-Term Leases	34,425	34,425	-	51,586	53,358	67,564
Pension & Post-Retirement Benefits	49.87	49.87	37.17	46.11	102.5	178.53
Long-Term Deferred Tax Liabilities	1,039	1,128	1,715	2,763	2,495	1,696
Total Liabilities	119,975	115,627	149,026	171,961	160,317	203,647
Common Stock	83,286	83,286	83,286	83,286	83,286	81,900
Additional Paid-In Capital	4,314	4,314	4,314	4,314	4,314	154.83
Retained Earnings	-9,795	-25,385	-32,446	-33,106	52,612	49,146
Comprehensive Income & Other	41.52	41.52	41.52	41.52	41.52	-
Total Common Equity	77,847	62,256	55,195	54,535	140,253	131,201
Minority Interest	528.2	426.33	376.29	366.89	907.71	927.39
Shareholders' Equity	78,375	62,683	55,571	54,902	141,161	132,129
Total Liabilities & Equity	198,350	178,310	204,598	226,863	301,478	335,776
Total Debt	92,829	90,673	124,625	157,557	149,677	173,738
Net Cash (Debt)	-89,684	-86,307	-108,161	-124,805	-136,569	-170,414
Net Cash Per Share	-107.68	-103.63	-129.87	-149.85	-164.66	-208.08
Filing Date Shares Outstanding	832.86	832.86	832.86	832.86	832.86	819
Total Common Shares Outstanding	832.86	832.86	832.86	832.86	832.86	819
Working Capital	-8,516	-28,977	-102,112	-59,699	2,776	13,662
Book Value Per Share	93.47	74.75	66.27	65.48	168.40	160.20
Tangible Book Value	77,847	62,256	55,195	54,535	140,253	131,201
Tangible Book Value Per Share	93.47	74.75	66.27	65.48	168.40	160.20
Machinery	121,253	104,456	100,221	97,939	96,760	95,254
Leasehold Improvements	254.16	254.16	254.16	254.16	254.16	254.16

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