PT MNC Vision Networks Tbk (IDX:IPTV)

IDX:IPTV 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	29,227	29,837	498,140	16,976	27,967	80,753
Short-Term Investments	640,031	640,031	710,460	-	-	-
Cash & Short-Term Investments	669,258	669,868	1,208,600	16,976	27,967	80,753
Cash Growth	1723.84%	-44.57%	7019.46%	-39.30%	-65.37%	-58.93%
Accounts Receivable	344,516	407,068	566,429	551,778	620,016	529,205
Other Receivables	5,975	28,763	33,614	40,672	44,484	22,079
Receivables	350,491	435,831	600,043	1,392,449	664,500	551,284
Inventory	116,819	139,185	212,122	355,122	856,573	688,589
Prepaid Expenses	77,901	87,564	103,362	229,155	217,905	251,185
Restricted Cash	-	42,534	44,426	45,032	42,218	41,902
Other Current Assets	1,771,004	1,769,313	537,968	309,465	327,085	289,638
Total Current Assets	2,985,473	3,144,295	2,706,521	2,348,199	2,136,248	1,903,351
Property, Plant & Equipment	3,590,358	3,892,936	4,127,688	7,280,413	7,903,517	8,168,105
Long-Term Investments	543,158	545,120	552,583	563,783	576,023	-
Goodwill	448,147	448,147	443,431	443,431	443,431	443,012
Long-Term Deferred Tax Assets	427,438	394,466	380,077	340,910	269,571	231,222
Long-Term Deferred Charges	5,988	8,473	18,719	94,922	113,205	146,066
Other Long-Term Assets	342,127	336,895	1,249,386	85,634	73,789	172,947
Total Assets	8,342,689	8,770,332	9,478,405	11,157,292	11,515,784	11,064,703
Accounts Payable	335,788	476,521	618,662	1,183,572	952,186	772,791
Accrued Expenses	54,101	60,447	67,825	120,300	90,320	117,255
Short-Term Debt	-	13,000	38,000	13,000	34,057	9,956
Current Portion of Long-Term Debt	234,808	278,349	308,861	506,117	747,711	666,419
Current Portion of Leases	4,837	6,860	2,711	8,946	2,052	7,378
Current Income Taxes Payable	7,877	1,627	6,822	8,543	9,484	24,637
Other Current Liabilities	25,638	24,676	37,252	62,115	26,875	52,283
Total Current Liabilities	663,049	861,480	1,080,133	1,902,593	1,862,685	1,650,719
Long-Term Debt	269,027	307,437	510,986	1,162,333	1,221,047	1,858,535
Long-Term Leases	25,761	34,861	48,375	13,909	10,628	12,047
Pension & Post-Retirement Benefits	41,793	41,233	29,223	48,644	50,831	71,230
Long-Term Deferred Tax Liabilities	15,672	41,947	91,670	216,719	231,592	168,220
Total Liabilities	1,015,302	1,286,958	1,760,387	3,344,198	3,376,783	3,760,751
Common Stock	12,542,626	12,542,626	12,542,626	12,542,626	12,542,626	12,086,101
Retained Earnings	-213,926	-74,157	163,286	238,903	362,122	163,462
Comprehensive Income & Other	-5,136,827	-5,136,827	-5,130,469	-5,130,326	-4,944,750	-5,150,971
Total Common Equity	7,191,873	7,331,642	7,575,443	7,651,203	7,959,998	7,098,592
Minority Interest	135,514	151,732	142,575	161,891	179,003	205,360
Shareholders' Equity	7,327,387	7,483,374	7,718,018	7,813,094	8,139,001	7,303,952
Total Liabilities & Equity	8,342,689	8,770,332	9,478,405	11,157,292	11,515,784	11,064,703
Total Debt	534,433	640,507	908,933	1,704,305	2,015,495	2,554,335
Net Cash (Debt)	134,825	29,361	299,667	-1,687,329	-1,987,528	-2,473,582
Net Cash Growth	-	-90.20%	-	-	-	-
Net Cash Per Share	3.20	0.70	7.10	-39.99	-48.23	-66.14
Filing Date Shares Outstanding	42,198	42,198	42,198	42,198	42,198	40,544
Total Common Shares Outstanding	42,198	42,198	42,198	42,198	42,198	40,544
Working Capital	2,322,424	2,282,815	1,626,388	445,606	273,563	252,632
Book Value Per Share	170.43	173.74	179.52	181.32	188.63	175.08
Tangible Book Value	6,743,726	6,883,495	7,132,012	7,207,772	7,516,567	6,655,580
Tangible Book Value Per Share	159.81	163.12	169.01	170.81	178.13	164.16
Land	479,228	479,228	479,228	479,228	510,127	510,127
Buildings	480,591	480,473	480,355	480,077	441,157	438,952
Machinery	11,056,444	11,036,667	10,859,698	13,339,380	8,228,719	8,173,268
Construction In Progress	-	-	-	891,106	1,791,549	1,721,665

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