IDX:MAPA Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1,457,837	1,040,624	1,099,244	1,341,637	662,414
Cash & Short-Term Investments	1,457,837	1,040,624	1,099,244	1,341,637	662,414
Cash Growth	40.09%	-5.33%	-18.07%	102.54%	10.52%
Accounts Receivable	381,238	395,731	509,566	401,373	285,438
Other Receivables	229,409	114,359	97,724	45,478	30,991
Receivables	610,647	510,090	607,290	446,851	316,429
Inventory	5,654,063	5,189,066	4,314,827	2,733,298	2,278,559
Prepaid Expenses	95,658	66,203	65,390	46,125	27,771
Other Current Assets	313,618	289,309	355,438	266,492	218,403
Total Current Assets	8,131,823	7,095,292	6,442,189	4,834,403	3,503,576
Property, Plant & Equipment	5,278,071	5,033,743	3,761,032	2,138,582	1,445,212
Long-Term Investments	-	-	885	-	-
Goodwill	59,527	57,328	81,268	51,624	51,624
Other Intangible Assets	32,072	30,887	29,461	27,813	27,813
Long-Term Deferred Tax Assets	64,321	59,489	41,789	41,197	49,734
Long-Term Deferred Charges	8,009	10,332	8,574	11,121	15,111
Other Long-Term Assets	605,661	552,149	438,382	291,112	191,969
Total Assets	14,179,484	12,839,220	10,803,580	7,426,249	5,315,436
Accounts Payable	1,522,566	1,370,563	906,937	668,074	518,806
Accrued Expenses	1,062,229	873,687	741,485	507,357	378,509
Short-Term Debt	-	492,139	730,805	98,679	62,246
Current Portion of Leases	799,440	895,725	769,685	568,148	392,426
Current Income Taxes Payable	39,719	53,460	79,483	87,233	93,593
Current Unearned Revenue	9,559	14,477	16,586	15,561	16,934
Other Current Liabilities	333,553	394,004	418,669	200,660	122,088
Total Current Liabilities	3,767,066	4,094,055	3,663,650	2,145,712	1,584,602
Long-Term Leases	1,078,512	1,220,948	966,109	611,835	317,770
Pension & Post-Retirement Benefits	206,513	188,465	172,265	143,821	134,129
Long-Term Deferred Tax Liabilities	134,166	86,551	34,424	5,588	323
Other Long-Term Liabilities	149,834	129,447	89,777	45,962	34,358
Total Liabilities	5,336,091	5,719,466	4,926,225	2,952,918	2,071,182
Common Stock	285,040	285,040	285,040	285,040	285,040
Additional Paid-In Capital	825,655	825,655	825,655	825,655	825,655
Retained Earnings	7,381,720	5,774,971	4,563,493	3,289,188	2,126,584
Comprehensive Income & Other	222,682	74,936	24,468	58,430	7,097
Total Common Equity	8,715,097	6,960,602	5,698,656	4,458,313	3,244,376
Minority Interest	128,296	159,152	178,699	15,018	-122
Shareholders' Equity	8,843,393	7,119,754	5,877,355	4,473,331	3,244,254
Total Liabilities & Equity	14,179,484	12,839,220	10,803,580	7,426,249	5,315,436
Total Debt	1,877,952	2,608,812	2,466,599	1,278,662	772,442
Net Cash (Debt)	-420,115	-1,568,188	-1,367,355	62,975	-110,028
Net Cash Per Share	-14.74	-55.02	-47.97	2.21	-3.86
Filing Date Shares Outstanding	28,504	28,504	28,504	28,504	28,504
Total Common Shares Outstanding	28,504	28,504	28,504	28,504	28,504
Working Capital	4,364,757	3,001,237	2,778,539	2,688,691	1,918,974
Book Value Per Share	305.75	244.20	199.92	156.41	113.82
Tangible Book Value	8,623,498	6,872,387	5,587,927	4,378,876	3,164,939
Tangible Book Value Per Share	302.54	241.10	196.04	153.62	111.03
Land	23,222	23,222	-	-	-
Buildings	1,816,715	1,503,195	1,095,433	646,757	547,502
Machinery	3,297,820	2,662,168	1,924,139	1,297,300	1,141,238
Construction In Progress	4,818	-	-	-	-

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