IDX:MIRA Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	229.11	404.46	414.89	1,106	1,837	3,492
Cash & Short-Term Investments	229.11	404.46	414.89	1,106	1,837	3,492
Cash Growth	-58.98%	-2.51%	-62.48%	-39.81%	-47.39%	-13.37%
Accounts Receivable	11,775	14,337	14,418	14,274	12,760	12,107
Other Receivables	2,016	2,065	2,090	2,162	25,063	25,570
Receivables	13,791	16,403	16,508	16,437	37,823	37,677
Inventory	2,528	2,272	2,328	2,135	2,186	2,554
Prepaid Expenses	18,111	15,548	14,116	222.8	214.74	244.14
Other Current Assets	654.91	791.16	420.02	14,285	12,376	11,245
Total Current Assets	35,315	35,418	33,787	34,185	54,436	55,212
Property, Plant & Equipment	157,120	159,404	168,179	186,316	200,248	216,290
Long-Term Investments	-	-	-	7,820	7,235	5,870
Goodwill	38,578	38,578	38,578	38,578	38,578	38,578
Long-Term Deferred Tax Assets	2,692	3,185	2,282	562.81	565.43	612.97
Other Long-Term Assets	401.44	401.44	401.44	444.2	444.2	444.2
Total Assets	234,106	236,986	243,228	267,905	301,506	317,032
Accounts Payable	3,513	3,700	3,981	3,829	2,851	3,902
Accrued Expenses	18,725	18,801	15,279	14,736	9,717	5,111
Short-Term Debt	19,625	19,830	19,749	19,828	19,180	19,205
Current Portion of Long-Term Debt	1,876	9,238	7,976	22,885	14,917	11,417
Current Portion of Leases	-	-	112.98	7,935	2,311	2,502
Current Income Taxes Payable	13.75	0.53	16.87	19.43	24.09	29.58
Current Unearned Revenue	4,962	-	-	4,658	-	4,658
Other Current Liabilities	-	-	-	316	556.75	316
Total Current Liabilities	48,714	51,570	47,115	74,207	49,558	47,141
Long-Term Debt	20,212	20,811	23,104	8,590	23,310	27,147
Long-Term Leases	-	-	-	158.03	8,169	8,107
Long-Term Unearned Revenue	8,270	-	-	-	-	-
Pension & Post-Retirement Benefits	9,556	10,180	10,378	10,888	13,674	14,598
Long-Term Deferred Tax Liabilities	-	-	-	746.37	2,979	4,119
Other Long-Term Liabilities	884.84	886.09	886.05	569.56	566.7	565.52
Total Liabilities	87,637	83,448	81,484	95,159	98,256	101,678
Common Stock	495,182	495,182	495,182	495,182	495,182	495,182
Additional Paid-In Capital	975,496	975,496	975,496	975,496	975,496	975,496
Retained Earnings	-1,377,817	-1,371,787	-1,364,915	-1,355,191	-1,323,852	-1,310,478
Comprehensive Income & Other	54,224	54,224	54,224	55,781	55,196	53,831
Total Common Equity	147,085	153,114	159,987	171,268	202,022	214,031
Minority Interest	-616.58	424.05	1,757	1,479	1,228	1,323
Shareholders' Equity	146,468	153,538	161,744	172,747	203,250	215,354
Total Liabilities & Equity	234,106	236,986	243,228	267,905	301,506	317,032
Total Debt	41,712	49,879	50,942	59,396	67,888	68,378
Net Cash (Debt)	-41,483	-49,475	-50,527	-58,290	-66,051	-64,886
Net Cash Per Share	-10.47	-12.49	-12.75	-14.71	-16.67	-16.38
Filing Date Shares Outstanding	3,961	3,961	3,961	3,961	3,961	3,961
Total Common Shares Outstanding	3,961	3,961	3,961	3,961	3,961	3,961
Working Capital	-13,400	-16,153	-13,328	-40,022	4,879	8,071
Book Value Per Share	37.13	38.65	40.39	43.23	51.00	54.03
Tangible Book Value	108,507	114,537	121,409	132,690	163,445	175,453
Tangible Book Value Per Share	27.39	28.91	30.65	33.50	41.26	44.29
Land	95,655	95,655	95,655	96,048	96,048	96,048
Buildings	93,388	92,132	92,132	92,132	91,668	91,427
Machinery	158,677	162,253	170,102	234,779	232,289	246,784

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.