LIVE Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	3,304	7,104	18,212	1,098	1,136
Cash & Short-Term Investments	3,304	7,104	18,212	1,098	1,136
Cash Growth	201.00%	-60.99%	1558.93%	-3.38%	-
Accounts Receivable	210,201	173,115	86,160	73,849	51,409
Other Receivables	16,045	6,770	53.77	23.56	165.42
Receivables	226,247	179,885	86,213	73,872	51,574
Inventory	124,136	92,329	108,940	99,257	90,231
Prepaid Expenses	3,527	1,743	2,313	936.04	1,281
Other Current Assets	44,713	10,334	12,367	10,891	9,409
Total Current Assets	401,926	291,396	228,045	186,054	153,631
Property, Plant & Equipment	70,963	57,492	52,557	55,694	58,206
Long-Term Investments	-	-	3,300	3,300	3,300
Other Intangible Assets	760.77	732.42	526.99	-	-
Long-Term Deferred Tax Assets	2,362	2,362	2,355	3,209	3,888
Other Long-Term Assets	-	-0	-	-	-
Total Assets	476,012	351,982	286,784	248,257	219,025
Accounts Payable	8,309	9,184	49,540	35,023	32,887
Accrued Expenses	1,264	6,366	3,516	3,559	1,723
Current Portion of Long-Term Debt	106,507	82,450	66,917	71,547	71,287
Current Portion of Leases	190.42	1,070	1,138	77.93	4.25
Current Income Taxes Payable	5,932	3,505	1,600	486.91	1,188
Current Unearned Revenue	1,294	3,523	4,491	5,837	2,392
Other Current Liabilities	24.89	708.84	119.38	1,862	30.37
Total Current Liabilities	123,522	106,807	127,321	118,393	109,511
Long-Term Debt	16,149	48,409	22,304	16,115	-
Long-Term Leases	1,583	1,420	2,007	424.94	-
Total Liabilities	152,365	167,746	161,924	145,389	121,169
Common Stock	114,825	94,616	28,000	28,000	28,000
Additional Paid-In Capital	156,551	27,379	5,211	5,211	5,211
Retained Earnings	52,794	33,018	30,033	13,814	15,776
Comprensive Income & Other	-603.36	29,141	61,617	55,843	48,868
Total Common Equity	323,566	184,155	124,860	102,868	97,855
Minority Interest	81.64	81.46	-	-	-
Shareholders' Equity	323,648	184,236	124,860	102,868	97,855
Total Liabilities & Equity	476,012	351,982	286,784	248,257	219,025
Total Debt	124,430	133,349	92,366	88,165	71,291
Net Cash (Debt)	-121,125	-126,246	-74,154	-87,067	-70,155
Net Cash Per Share	-53.57	-92.68	-66.21	-77.74	-62.64
Filing Date Shares Outstanding	4,593	3,785	1,120	1,120	1,120
Total Common Shares Outstanding	4,593	3,785	1,120	1,120	1,120
Working Capital	278,404	184,588	100,724	67,661	44,120
Book Value Per Share	70.45	48.66	111.48	91.85	87.37
Tangible Book Value	322,805	183,422	124,333	102,868	97,855
Tangible Book Value Per Share	70.28	48.46	111.01	91.85	87.37
Land	4,904	4,904	4,904	4,904	4,904
Buildings	28,003	28,084	28,003	27,544	27,544
Machinery	151,672	132,319	120,313	115,870	108,053

Source: S&P Capital IQ. Standard template. Financial Sources.