PT Kota Satu Properti Tbk 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	4,892	4,565	5,975	3,878	2,024
Cash & Short-Term Investments	4,892	4,565	5,975	3,878	2,024
Cash Growth	7.17%	-23.61%	54.09%	91.58%	-35.33%
Accounts Receivable	4,710	3,063	5,589	6,140	7,408
Other Receivables	713.64	62.73	208.33	207.37	134.2
Receivables	5,424	3,126	5,798	6,348	7,543
Inventory	104,739	113,937	118,292	125,679	146,637
Prepaid Expenses	-	659.16	622.3	682.69	1,791
Other Current Assets	2,399	1,875	4,519	2,626	2,742
Total Current Assets	117,454	124,162	135,205	139,213	160,737
Property, Plant & Equipment	84,964	80,158	84,291	87,719	91,977
Long-Term Deferred Tax Assets	1,613	3,926	5,576	5,622	5,744
Other Long-Term Assets	5,889	5,153	5,282	5,422	1,003
Total Assets	209,920	213,399	230,354	237,976	259,460
Accounts Payable	875.08	828.96	1,052	1,854	876.58
Accrued Expenses	6,438	6,016	6,928	4,983	4,239
Short-Term Debt	-	59,453	52,002	49,340	39,851
Current Portion of Long-Term Debt	20,477	5,390	5,170	4,950	4,730
Current Portion of Leases	-	-	-	146.94	530.33
Current Income Taxes Payable	-	320.66	319.6	326.2	885.55
Current Unearned Revenue	20,277	17,679	19,190	12,433	17,359
Other Current Liabilities	62,415	-	22.69	-	-0
Total Current Liabilities	110,482	89,688	84,684	74,033	68,472
Long-Term Debt	52,383	73,667	88,002	102,376	119,980
Pension & Post-Retirement Benefits	1,418	1,086	414.35	451.79	1,869
Other Long-Term Liabilities	-	0	-	-	0
Total Liabilities	164,284	164,441	173,100	176,861	190,321
Common Stock	131,250	131,250	131,250	131,250	131,250
Retained Earnings	-75,894	-72,715	-64,515	-60,625	-52,508
Comprehensive Income & Other	-11,339	-11,282	-11,271	-11,282	-11,449
Total Common Equity	44,017	47,253	55,464	59,343	67,293
Minority Interest	1,619	1,706	1,791	1,772	1,847
Shareholders' Equity	45,636	48,958	57,254	61,115	69,140
Total Liabilities & Equity	209,920	213,399	230,354	237,976	259,460
Total Debt	72,861	138,510	145,173	156,813	165,091
Net Cash (Debt)	-67,969	-133,945	-139,198	-152,935	-163,067
Net Cash Per Share	-49.39	-97.42	-111.28	-122.28	-130.45
Filing Date Shares Outstanding	1,379	1,375	1,375	1,375	1,375
Total Common Shares Outstanding	1,379	1,375	1,375	1,375	1,375
Working Capital	6,972	34,475	50,522	65,180	92,265
Book Value Per Share	31.91	34.37	40.34	43.16	48.94
Tangible Book Value	44,017	47,253	55,464	59,343	67,293
Tangible Book Value Per Share	31.91	34.37	40.34	43.16	48.94
Land	24,436	38,679	38,679	38,491	40,028
Buildings	-	70,501	70,376	72,279	72,384
Machinery	-	15,159	14,994	13,403	13,503
Construction In Progress	-	40	40	40	40

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