PT Kawasan Industri Jababeka Tbk (IDX:KIJA)

IDX:KIJA Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2,048,503	1,094,701	1,326,142	1,111,486	1,178,458
Short-Term Investments	6,332	5,055	10,750	6,250	4,022
Cash & Short-Term Investments	2,054,835	1,099,757	1,336,892	1,117,736	1,182,480
Cash Growth	86.84%	-17.74%	19.61%	-5.47%	14.96%
Accounts Receivable	775,142	566,347	400,134	415,515	309,742
Other Receivables	22,015	20,905	27,827	56,373	64,259
Receivables	797,157	587,252	427,961	471,888	374,001
Inventory	6,950,654	6,957,808	6,750,973	6,953,032	6,389,358
Prepaid Expenses	14,374	17,237	15,060	11,364	7,871
Restricted Cash	7,145	7,730	327,456	-	-
Other Current Assets	736,177	170,282	106,562	84,889	566,017
Total Current Assets	10,560,342	8,840,065	8,964,904	8,638,909	8,519,726
Property, Plant & Equipment	2,062,411	2,057,188	2,086,181	1,985,516	2,035,981
Long-Term Investments	218,364	226,517	254,454	266,183	288,304
Other Intangible Assets	2,139	1,109	2,396	4,219	6,097
Long-Term Accounts Receivable	93,514	111,134	113,201	-	-
Long-Term Deferred Tax Assets	15,820	15,845	16,227	17,802	23,277
Other Long-Term Assets	1,064,766	1,695,577	1,673,095	1,379,461	1,326,792
Total Assets	14,017,356	12,947,435	13,110,459	12,292,090	12,200,176
Accounts Payable	143,387	169,471	191,909	149,891	124,329
Accrued Expenses	291,573	140,454	195,860	193,705	302,687
Short-Term Debt	-	-	989	-	35,263
Current Portion of Long-Term Debt	448,387	263,091	702,825	27,951	45,663
Current Portion of Leases	762	8,975	8,451	15,030	739.55
Current Income Taxes Payable	-	28,262	38,298	26,120	21,448
Current Unearned Revenue	-	27,910	20,591	19,619	13,079
Other Current Liabilities	1,100,394	900,296	826,536	887,833	835,553
Total Current Liabilities	2,017,325	1,538,459	1,985,459	1,320,149	1,378,761
Long-Term Debt	4,045,146	4,143,423	4,270,813	4,230,141	4,156,420
Long-Term Leases	3,885	3,595	20,592	28,058	1,490
Long-Term Unearned Revenue	19,364	11,808	14,256	11,985	13,601
Long-Term Deferred Tax Liabilities	66,349	71,515	69,302	80,910	80,746
Other Long-Term Liabilities	199,240	124,795	111,293	100,319	99,239
Total Liabilities	6,478,399	6,016,058	6,605,084	5,920,080	5,939,921
Common Stock	1,864,448	1,864,448	1,864,448	1,864,448	1,864,448
Additional Paid-In Capital	1,396,069	1,396,069	1,396,069	1,396,069	1,396,069
Retained Earnings	2,548,043	2,184,735	1,879,159	1,943,194	1,948,359
Treasury Stock	-47,844	-47,844	-47,844	-47,844	-47,844
Comprehensive Income & Other	70,918	69,483	100,254	100,950	76,953
Total Common Equity	5,831,634	5,466,891	5,192,086	5,256,817	5,237,985
Minority Interest	1,707,323	1,464,486	1,313,289	1,115,193	1,022,269
Shareholders' Equity	7,538,957	6,931,377	6,505,376	6,372,010	6,260,255
Total Liabilities & Equity	14,017,356	12,947,435	13,110,459	12,292,090	12,200,176
Total Debt	4,498,180	4,419,084	5,003,670	4,301,180	4,239,574
Net Cash (Debt)	-2,443,345	-3,319,327	-3,666,778	-3,183,444	-3,057,094
Net Cash Per Share	-118.97	-161.66	-178.59	-155.04	-147.94
Filing Date Shares Outstanding	20,553	20,532	20,532	20,532	20,532
Total Common Shares Outstanding	20,553	20,532	20,532	20,532	20,532
Working Capital	8,543,017	7,301,606	6,979,445	7,318,759	7,140,965
Book Value Per Share	283.74	266.26	252.87	256.03	255.11
Tangible Book Value	5,829,495	5,465,782	5,189,690	5,252,599	5,231,889
Tangible Book Value Per Share	283.64	266.20	252.76	255.82	254.81
Land	-	193,486	175,079	171,861	171,433
Buildings	-	1,147,369	1,123,205	1,015,582	1,007,363
Machinery	-	2,101,644	2,001,062	1,851,962	1,830,969
Construction In Progress	-	30,294	36,769	52,205	39,544
Leasehold Improvements	-	409,642	398,300	380,310	367,663

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