PT Salim Ivomas Pratama Tbk (IDX:SIMP)
386.00
+2.00 (0.52%)
Mar 27, 2025, 4:14 PM WIB
IDX:SIMP Balance Sheet
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
Cash & Equivalents | 5,752,380 | 5,161,183 | 4,296,674 | 3,726,293 | 2,427,079 | Upgrade
|
Cash & Short-Term Investments | 5,752,380 | 5,161,183 | 4,296,674 | 3,726,293 | 2,427,079 | Upgrade
|
Cash Growth | 11.46% | 20.12% | 15.31% | 53.53% | 41.37% | Upgrade
|
Accounts Receivable | 1,141,657 | 750,139 | 1,200,214 | 1,462,993 | 1,195,610 | Upgrade
|
Other Receivables | 79,500 | 107,792 | 121,424 | 95,332 | 103,969 | Upgrade
|
Receivables | 1,221,157 | 857,931 | 1,321,638 | 1,558,325 | 1,299,579 | Upgrade
|
Inventory | 3,992,795 | 2,471,178 | 3,268,036 | 2,655,342 | 2,671,909 | Upgrade
|
Prepaid Expenses | 20,708 | 19,560 | 13,242 | 16,924 | 19,128 | Upgrade
|
Other Current Assets | 2,245,659 | 1,387,045 | 1,543,288 | 1,570,352 | 1,391,261 | Upgrade
|
Total Current Assets | 13,232,699 | 9,896,897 | 10,442,878 | 9,527,236 | 7,808,956 | Upgrade
|
Property, Plant & Equipment | 17,794,236 | 18,912,273 | 19,435,518 | 19,613,531 | 20,397,323 | Upgrade
|
Long-Term Investments | 1,377,723 | 1,369,856 | 1,366,786 | 1,301,056 | 1,316,286 | Upgrade
|
Goodwill | 2,210,034 | 2,210,034 | 2,216,138 | 2,320,823 | 2,320,823 | Upgrade
|
Long-Term Deferred Tax Assets | 284,149 | 268,336 | 265,512 | 372,354 | 559,195 | Upgrade
|
Long-Term Deferred Charges | 44,077 | 56,620 | 43,327 | 27,529 | 40,871 | Upgrade
|
Other Long-Term Assets | 2,304,911 | 2,298,335 | 2,342,922 | 2,801,572 | 2,951,810 | Upgrade
|
Total Assets | 37,247,829 | 35,012,351 | 36,113,081 | 35,964,101 | 35,395,264 | Upgrade
|
Accounts Payable | 877,299 | 829,795 | 1,081,550 | 754,620 | 785,034 | Upgrade
|
Accrued Expenses | 851,569 | 872,614 | 897,805 | 819,501 | 775,746 | Upgrade
|
Short-Term Debt | 5,843,941 | 5,649,000 | 5,870,000 | 6,018,800 | 5,944,000 | Upgrade
|
Current Portion of Long-Term Debt | 237,406 | 1,294,245 | 824,240 | 586,220 | 448,706 | Upgrade
|
Current Portion of Leases | 39,583 | 41,055 | 46,772 | 32,052 | 43,918 | Upgrade
|
Current Income Taxes Payable | 366,037 | 194,963 | 266,973 | 340,113 | 240,243 | Upgrade
|
Current Unearned Revenue | 218,395 | 209,892 | 198,209 | 339,032 | 280,526 | Upgrade
|
Other Current Liabilities | 335,203 | 319,548 | 275,296 | 269,571 | 311,761 | Upgrade
|
Total Current Liabilities | 8,769,433 | 9,411,112 | 9,460,845 | 9,159,909 | 8,829,934 | Upgrade
|
Long-Term Debt | 2,124,041 | 1,483,520 | 2,438,138 | 3,706,612 | 4,656,934 | Upgrade
|
Long-Term Leases | 63,605 | 89,480 | 123,039 | 11,240 | 20,359 | Upgrade
|
Long-Term Deferred Tax Liabilities | 591,936 | 573,495 | 492,895 | 443,494 | 378,978 | Upgrade
|
Other Long-Term Liabilities | 380,750 | 479,079 | 900,921 | 982,689 | 1,105,503 | Upgrade
|
Total Liabilities | 13,260,394 | 13,291,426 | 14,945,799 | 16,111,943 | 16,905,391 | Upgrade
|
Common Stock | 3,100,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | Upgrade
|
Additional Paid-In Capital | 2,296,964 | 2,495,125 | 2,495,125 | 2,495,125 | 2,495,125 | Upgrade
|
Retained Earnings | 13,512,859 | 12,125,311 | 11,620,776 | 10,510,906 | 9,471,650 | Upgrade
|
Treasury Stock | - | -261,161 | -261,161 | -261,161 | -261,161 | Upgrade
|
Comprehensive Income & Other | -185,703 | -185,705 | -185,686 | -185,665 | 63,913 | Upgrade
|
Total Common Equity | 18,724,382 | 17,336,832 | 16,832,316 | 15,722,467 | 14,932,789 | Upgrade
|
Minority Interest | 5,263,053 | 4,384,093 | 4,334,966 | 4,129,691 | 3,557,084 | Upgrade
|
Shareholders' Equity | 23,987,435 | 21,720,925 | 21,167,282 | 19,852,158 | 18,489,873 | Upgrade
|
Total Liabilities & Equity | 37,247,829 | 35,012,351 | 36,113,081 | 35,964,101 | 35,395,264 | Upgrade
|
Total Debt | 8,308,576 | 8,557,300 | 9,302,189 | 10,354,924 | 11,113,917 | Upgrade
|
Net Cash (Debt) | -2,556,196 | -3,396,117 | -5,005,515 | -6,628,631 | -8,686,838 | Upgrade
|
Net Cash Per Share | -164.90 | -219.09 | -322.91 | -427.62 | -560.39 | Upgrade
|
Filing Date Shares Outstanding | 15,501 | 15,501 | 15,501 | 15,501 | 15,501 | Upgrade
|
Total Common Shares Outstanding | 15,501 | 15,501 | 15,501 | 15,501 | 15,501 | Upgrade
|
Working Capital | 4,463,266 | 485,785 | 982,033 | 367,327 | -1,020,978 | Upgrade
|
Book Value Per Share | 1207.92 | 1118.41 | 1085.86 | 1014.27 | 963.32 | Upgrade
|
Tangible Book Value | 16,514,348 | 15,126,798 | 14,616,178 | 13,401,644 | 12,611,966 | Upgrade
|
Tangible Book Value Per Share | 1065.35 | 975.84 | 942.90 | 864.55 | 813.61 | Upgrade
|
Land | 1,409,860 | 1,402,139 | 1,402,139 | 1,402,014 | 1,402,221 | Upgrade
|
Buildings | 8,774,913 | 8,720,018 | 8,510,842 | 8,362,099 | 8,178,405 | Upgrade
|
Machinery | 9,647,040 | 9,285,891 | 8,972,813 | 8,722,950 | 8,631,857 | Upgrade
|
Construction In Progress | 332,814 | 325,433 | 440,986 | 461,944 | 508,532 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.