IDX:SMDM 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	151,796	276,106	321,778	289,776	234,212
Short-Term Investments	5,910	-	-	-	-
Cash & Short-Term Investments	157,705	276,106	321,778	289,776	234,212
Cash Growth	-42.88%	-14.19%	11.04%	23.72%	194.26%
Accounts Receivable	13,665	20,416	20,421	23,603	6,919
Other Receivables	1,483	7,122	8,114	9,451	1,346
Receivables	15,148	27,539	28,535	33,055	8,265
Inventory	894,878	762,706	830,511	794,979	769,612
Prepaid Expenses	1,798	-	-	-	-
Other Current Assets	51,626	67,594	59,912	15,538	17,141
Total Current Assets	1,121,154	1,133,944	1,240,736	1,133,347	1,029,231
Property, Plant & Equipment	244,501	245,478	249,665	253,410	339,354
Long-Term Accounts Receivable	-	-	-	-	1,726
Long-Term Deferred Tax Assets	-	3,748	3,981	4,276	4,854
Other Long-Term Assets	2,166,151	2,079,102	2,040,206	2,032,245	1,928,347
Total Assets	3,531,806	3,462,272	3,534,589	3,423,278	3,303,512
Accounts Payable	37,217	39,411	15,893	12,416	12,397
Accrued Expenses	12,500	15,130	16,162	16,967	10,664
Short-Term Debt	-	26,627	27,507	30,419	-
Current Portion of Long-Term Debt	-	29,491	9,083	2,098	29,308
Current Portion of Leases	-	-	-	24.46	171.38
Current Income Taxes Payable	-	2,151	3,593	2,331	2,584
Current Unearned Revenue	53,207	-	-	-	358,915
Other Current Liabilities	121,044	49,976	173,048	187,518	19,190
Total Current Liabilities	223,967	162,785	245,286	251,773	433,229
Long-Term Debt	30,764	50,074	59,409	31,800	16,780
Long-Term Unearned Revenue	6,399	11.41	416.67	2,020	2,828
Pension & Post-Retirement Benefits	8,383	592.83	46,434	41,690	53,580
Other Long-Term Liabilities	-	38,155	124,709	136,690	17,578
Total Liabilities	269,513	251,618	476,255	463,974	523,995
Common Stock	1,517,540	1,517,540	1,517,540	1,517,540	1,517,540
Additional Paid-In Capital	2,248	2,248	2,248	2,248	2,248
Retained Earnings	779,496	757,193	643,257	537,422	374,401
Comprehensive Income & Other	3,979	3,979	3,979	3,979	3,979
Total Common Equity	2,303,263	2,280,960	2,167,024	2,061,189	1,898,169
Minority Interest	959,030	929,693	891,310	898,116	881,348
Shareholders' Equity	3,262,293	3,210,654	3,058,334	2,959,305	2,779,516
Total Liabilities & Equity	3,531,806	3,462,272	3,534,589	3,423,278	3,303,512
Total Debt	30,764	106,192	95,999	64,341	46,259
Net Cash (Debt)	126,941	169,914	225,779	225,435	187,953
Net Cash Growth	-25.29%	-24.74%	0.15%	19.94%	-
Net Cash Per Share	26.58	35.51	47.19	47.12	39.28
Filing Date Shares Outstanding	4,785	4,772	4,772	4,772	4,772
Total Common Shares Outstanding	4,785	4,772	4,772	4,772	4,772
Working Capital	897,187	971,159	995,451	881,574	596,002
Book Value Per Share	481.31	477.97	454.10	431.92	397.76
Tangible Book Value	2,303,263	2,280,960	2,167,024	2,061,189	1,898,169
Tangible Book Value Per Share	481.31	477.97	454.10	431.92	397.76
Land	-	155,775	155,775	155,709	213,484
Buildings	-	175,677	172,697	168,129	191,813
Machinery	-	109,176	107,129	104,341	102,845
Construction In Progress	-	-	185	543.49	632.26

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.