PT Homeco Victoria Makmur Tbk (IDX:LIVE)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
151.00
+8.00 (5.59%)
May 28, 2025, 4:14 PM WIB

IDX:LIVE Balance Sheet

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20
Cash & Equivalents
20,8402,0407,10418,2121,0981,136
Cash & Short-Term Investments
20,8402,0407,10418,2121,0981,136
Cash Growth
-2.33%-71.28%-60.99%1558.93%-3.38%-
Accounts Receivable
202,424207,008173,11586,16073,84951,409
Other Receivables
1,952132.556,77053.7723.56165.42
Receivables
204,376207,140179,88586,21373,87251,574
Inventory
156,953181,55392,329108,94099,25790,231
Prepaid Expenses
4,5811,9071,7432,313936.041,281
Other Current Assets
62,24056,78710,33412,36710,8919,409
Total Current Assets
448,990449,427291,396228,045186,054153,631
Property, Plant & Equipment
80,82180,41657,49252,55755,69458,206
Long-Term Investments
---3,3003,3003,300
Other Intangible Assets
410.55752.08732.42526.99--
Long-Term Deferred Tax Assets
2,4712,4712,3622,3553,2093,888
Other Long-Term Assets
---0---
Total Assets
532,693533,066351,982286,784248,257219,025
Accounts Payable
8,1075,7389,18449,54035,02332,887
Accrued Expenses
2,5074,4046,3663,5163,5591,723
Current Portion of Long-Term Debt
119,968165,84182,45066,91771,54771,287
Current Portion of Leases
464.21,2831,0701,13877.934.25
Current Income Taxes Payable
-705.53,5051,600486.911,188
Current Unearned Revenue
3,0254,1403,5234,4915,8372,392
Other Current Liabilities
956.02237.88708.84119.381,86230.37
Total Current Liabilities
135,027182,350106,807127,321118,393109,511
Long-Term Debt
52,2859,94048,40922,30416,115-
Long-Term Leases
1,031704.341,4202,007424.94-
Total Liabilities
198,876203,526167,746161,924145,389121,169
Common Stock
114,825114,82594,61628,00028,00028,000
Additional Paid-In Capital
27,37927,37927,3795,2115,2115,211
Retained Earnings
64,32260,04533,01830,03313,81415,776
Comprehensive Income & Other
127,204127,20429,14161,61755,84348,868
Total Common Equity
333,729329,452184,155124,860102,86897,855
Minority Interest
87.3987.3981.46---
Shareholders' Equity
333,817329,540184,236124,860102,86897,855
Total Liabilities & Equity
532,693533,066351,982286,784248,257219,025
Total Debt
173,749177,768133,34992,36688,16571,291
Net Cash (Debt)
-152,909-175,728-126,246-74,154-87,067-70,155
Net Cash Per Share
-30.63-40.07-92.68-66.21-77.74-62.64
Filing Date Shares Outstanding
4,2774,5933,7851,1201,1201,120
Total Common Shares Outstanding
4,2774,5933,7851,1201,1201,120
Working Capital
313,963267,077184,588100,72467,66144,120
Book Value Per Share
78.0371.7348.66111.4891.8587.37
Tangible Book Value
333,319328,700183,422124,333102,86897,855
Tangible Book Value Per Share
77.9371.5748.46111.0191.8587.37
Land
-4,9044,9044,9044,9044,904
Buildings
-42,05228,08428,00327,54427,544
Machinery
-153,670132,319120,313115,870108,053
Source: S&P Global Market Intelligence. Standard template. Financial Sources.