PT Panca Budi Idaman Tbk (IDX:PBID)

PT Panca Budi Idaman Tbk Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	80,396	121,125	362,521	263,030	171,412	475,786
Short-Term Investments	414,291	450,279	16,348	40,000	70,095	17,718
Cash & Short-Term Investments	494,687	571,404	378,869	303,030	241,506	493,504
Cash Growth	-5.62%	50.82%	25.03%	25.47%	-51.06%	25.29%
Accounts Receivable	403,293	394,680	360,454	339,010	324,587	264,927
Other Receivables	10,336	6,140	5,703	4,055	5,566	7,738
Receivables	413,628	400,821	366,157	343,065	330,152	272,665
Inventory	1,134,074	1,143,149	1,043,523	1,151,467	1,025,131	679,685
Prepaid Expenses	4,545	4,940	4,650	4,454	4,489	3,190
Other Current Assets	80,895	78,625	95,087	54,318	11,854	37,925
Total Current Assets	2,127,829	2,198,939	1,888,286	1,856,334	1,613,133	1,486,968
Property, Plant & Equipment	1,245,783	1,246,037	1,093,887	1,061,753	1,017,328	736,343
Long-Term Investments	88,877	38,877	91,517	-	40,000	67,048
Other Intangible Assets	26,717	27,243	26,859	24,400	26,269	28,145
Long-Term Deferred Tax Assets	10,392	9,410	32,032	33,302	27,253	37,890
Other Long-Term Assets	62,817	62,993	63,772	64,575	71,977	64,906
Total Assets	3,562,414	3,583,499	3,196,353	3,040,363	2,795,960	2,421,301
Accounts Payable	113,836	181,005	177,343	142,381	159,771	134,109
Accrued Expenses	57,208	96,753	72,114	66,755	57,870	48,214
Short-Term Debt	134,511	140,783	150,333	211,208	93,681	83,326
Current Portion of Long-Term Debt	-	78.55	2,975	3,007	2,687	2,599
Current Portion of Leases	7,635	7,434	6,805	7,565	6,750	8,299
Current Income Taxes Payable	29,848	36,713	14,591	22,679	50,407	65,744
Current Unearned Revenue	7,187	17,695	12,427	14,947	9,652	9,881
Other Current Liabilities	22,043	19,780	22,596	23,689	45,960	42,166
Total Current Liabilities	372,267	500,243	459,184	492,231	426,778	394,338
Long-Term Debt	-	-	78.6	3,231	6,357	9,244
Long-Term Leases	5,158	7,767	11,441	11,042	9,885	18,223
Long-Term Deferred Tax Liabilities	10,728	11,441	-	-	-	-
Other Long-Term Liabilities	29,278	28,515	27,243	27,514	-	-
Total Liabilities	497,801	623,367	565,828	594,336	500,348	492,492
Common Stock	187,500	187,500	187,500	187,500	187,500	187,500
Additional Paid-In Capital	267,715	267,715	267,715	267,715	267,715	267,715
Retained Earnings	1,956,057	1,850,647	1,662,065	1,465,024	1,306,246	1,053,779
Comprehensive Income & Other	645,038	646,427	506,376	518,579	527,618	413,696
Total Common Equity	3,056,309	2,952,288	2,623,656	2,438,818	2,289,079	1,922,690
Minority Interest	8,304	7,844	6,868	7,209	6,533	6,119
Shareholders' Equity	3,064,613	2,960,132	2,630,525	2,446,027	2,295,612	1,928,809
Total Liabilities & Equity	3,562,414	3,583,499	3,196,353	3,040,363	2,795,960	2,421,301
Total Debt	147,305	156,063	171,632	236,054	119,359	121,692
Net Cash (Debt)	347,382	415,341	207,237	66,976	122,147	371,812
Net Cash Growth	-3.59%	100.42%	209.42%	-45.17%	-67.15%	161.31%
Net Cash Per Share	46.32	55.38	27.63	8.93	16.29	49.57
Filing Date Shares Outstanding	7,500	7,500	7,500	7,500	7,500	7,500
Total Common Shares Outstanding	7,500	7,500	7,500	7,500	7,500	7,500
Working Capital	1,755,562	1,698,696	1,429,102	1,364,102	1,186,355	1,092,630
Book Value Per Share	407.51	393.64	349.82	325.18	305.21	256.36
Tangible Book Value	3,029,593	2,925,046	2,596,797	2,414,418	2,262,810	1,894,544
Tangible Book Value Per Share	403.95	390.01	346.24	321.92	301.71	252.61
Land	675,183	674,802	588,028	573,586	567,781	354,190
Buildings	276,371	275,463	254,451	208,408	198,368	110,219
Machinery	370,265	389,765	387,277	338,402	307,466	331,893
Construction In Progress	6,174	3,299	13,525	42,057	2,156	53,813

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