IDX:IOTF Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	4,553	16,152	1,540	867.94	1,587
Cash & Short-Term Investments	4,553	16,152	1,540	867.94	1,587
Cash Growth	-71.81%	949.07%	77.39%	-45.32%	-
Accounts Receivable	1,984	7,819	429.11	443.96	504.64
Other Receivables	1,858	11.86	29.13	2,377	-
Receivables	3,843	7,831	458.24	2,821	504.64
Inventory	97,069	106,608	15,544	12,301	4,502
Prepaid Expenses	16,314	5,737	1,051	1,939	2,997
Other Current Assets	-	132.04	-	105.51	-
Total Current Assets	121,779	136,460	18,593	18,035	9,590
Property, Plant & Equipment	36,194	30,942	26,557	255.15	100
Other Intangible Assets	21,149	5,963	6,989	448.75	593.15
Long-Term Deferred Tax Assets	36.11	48.44	24.01	17.62	14.47
Other Long-Term Assets	-	-	-	0	0
Total Assets	179,158	173,414	52,163	18,756	10,298
Accounts Payable	635.89	319.54	602.63	-	1,289
Accrued Expenses	809.44	604.76	477.77	1.52	6.46
Short-Term Debt	15,161	10,471	4,008	3,876	-
Current Portion of Long-Term Debt	2,249	1,628	1,269	1,173	263.91
Current Income Taxes Payable	193.07	202.51	88.52	64.14	13.29
Current Unearned Revenue	773.61	356.62	25.07	-	-
Other Current Liabilities	18.05	-	38,224	-	-
Total Current Liabilities	19,840	13,582	44,695	5,115	1,572
Long-Term Debt	3,218	5,369	5,234	6,420	3,765
Total Liabilities	23,262	19,156	50,018	11,606	5,392
Common Stock	52,903	52,800	200	200	200
Additional Paid-In Capital	95,411	95,411	-	-	-
Retained Earnings	6,403	6,078	1,940	6,947	4,706
Comprehensive Income & Other	1,178	-31.85	5.17	2.77	-
Total Common Equity	155,895	154,257	2,145	7,150	4,906
Minority Interest	1.38	0.86	-	-	-
Shareholders' Equity	155,896	154,258	2,145	7,150	4,906
Total Liabilities & Equity	179,158	173,414	52,163	18,756	10,298
Total Debt	20,628	17,467	10,511	11,470	4,029
Net Cash (Debt)	-16,075	-1,315	-8,971	-10,602	-2,442
Net Cash Per Share	-3.04	-0.32	-448.56	-530.09	-122.09
Filing Date Shares Outstanding	5,290	5,280	4,180	20	20
Total Common Shares Outstanding	5,290	5,280	-	20	20
Working Capital	101,939	122,878	-26,102	12,919	8,018
Book Value Per Share	29.47	29.22	-	357.50	245.29
Tangible Book Value	134,746	148,294	-4,844	6,701	4,313
Tangible Book Value Per Share	25.47	28.09	-	335.06	215.63
Land	10,000	10,000	10,000	-	-
Buildings	21,613	20,856	16,247	-	-
Machinery	7,950	1,888	835.04	529.87	295.87

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