IDX:SMLE 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	45,578	70,712	1,024	1,513	1,257
Cash & Short-Term Investments	45,578	70,712	1,024	1,513	1,257
Cash Growth	-35.54%	6804.22%	-32.30%	20.36%	10.65%
Accounts Receivable	39,942	35,870	24,421	25,108	16,238
Other Receivables	3,398	176.35	468.52	93.9	73.56
Receivables	43,340	36,047	24,889	25,202	16,311
Inventory	64,609	63,288	40,537	23,753	17,494
Prepaid Expenses	69.88	1,023	1,294	423.65	356.31
Other Current Assets	876.66	230.26	461.66	1,074	750.12
Total Current Assets	154,474	171,300	68,206	51,966	36,169
Property, Plant & Equipment	33,108	31,125	19,351	20,161	20,503
Long-Term Deferred Tax Assets	1,312	1,105	843.89	576.16	447.29
Other Long-Term Assets	16,807	12,291	3,506	1,287	35
Total Assets	205,702	215,821	91,908	73,990	57,154
Accounts Payable	37,215	32,509	41,381	29,248	18,247
Accrued Expenses	7,263	484.1	367.44	189.94	346.58
Short-Term Debt	33,996	53,530	13,477	8,660	7,222
Current Portion of Long-Term Debt	3,921	3,359	2,364	1,882	1,089
Current Income Taxes Payable	-	1,987	758.65	791.69	1,345
Other Current Liabilities	89.15	54	-	-	-
Total Current Liabilities	82,485	91,922	58,347	40,771	28,249
Long-Term Debt	10,889	12,732	6,733	11,386	12,776
Pension & Post-Retirement Benefits	5,039	4,118	3,321	2,386	1,800
Other Long-Term Liabilities	-	-	-	5,052	6,017
Total Liabilities	98,412	108,773	68,402	59,595	48,842
Common Stock	23,282	23,281	18,625	2,625	2,500
Additional Paid-In Capital	73,815	73,814	-	-	-
Retained Earnings	10,193	9,937	4,910	11,786	5,819
Comprehensive Income & Other	-0.69	15.22	-29.66	-16.19	-7.24
Total Common Equity	107,289	107,048	23,506	14,395	8,312
Minority Interest	0.01	0.68	-	-	-
Shareholders' Equity	107,289	107,049	23,506	14,395	8,312
Total Liabilities & Equity	205,702	215,821	91,908	73,990	57,154
Total Debt	48,806	69,621	22,574	21,928	21,087
Net Cash (Debt)	-3,228	1,091	-21,550	-20,415	-19,831
Net Cash Per Share	-1.39	0.47	-16.00	-80.72	-79.32
Filing Date Shares Outstanding	2,328	2,328	931.25	131.25	125
Total Common Shares Outstanding	2,328	2,328	931.25	131.25	125
Working Capital	71,989	79,378	9,858	11,195	7,919
Book Value Per Share	46.08	45.98	25.24	109.68	66.49
Tangible Book Value	107,289	107,048	23,506	14,395	8,312
Tangible Book Value Per Share	46.08	45.98	25.24	109.68	66.49
Land	-	17,420	11,393	11,393	11,393
Buildings	-	12,668	7,734	7,734	7,734
Machinery	-	9,208	7,829	7,399	7,399

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