PT Selamat Sempurna Tbk (IDX:SMSM)

PT Selamat Sempurna 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	993,047	1,113,504	1,130,320	981,578	661,401	692,815
Short-Term Investments	64,083	55,333	32,214	-	-	-
Cash & Short-Term Investments	1,057,130	1,168,837	1,162,534	981,578	661,401	692,815
Cash Growth	-12.54%	0.54%	18.44%	48.41%	-4.53%	183.90%
Accounts Receivable	1,120,290	1,075,454	1,080,403	904,183	931,935	810,596
Other Receivables	6,736	3,823	5,489	4,299	3,307	15,309
Receivables	1,127,026	1,079,277	1,085,892	908,482	935,242	825,905
Inventory	1,388,577	1,244,359	1,020,525	1,168,710	1,099,924	720,543
Prepaid Expenses	8,780	9,040	9,653	6,154	8,092	6,354
Other Current Assets	80,838	98,476	42,081	57,429	90,351	49,359
Total Current Assets	3,662,351	3,599,989	3,320,685	3,122,353	2,795,010	2,294,976
Property, Plant & Equipment	1,121,606	1,023,515	963,968	975,741	829,897	846,076
Long-Term Investments	74,632	70,949	63,899	80,710	69,579	65,755
Other Intangible Assets	2,715	3,757	10,609	13,178	12,650	11,069
Long-Term Deferred Tax Assets	82,549	93,132	78,382	64,209	62,513	55,632
Other Long-Term Assets	107,626	172,597	151,275	123,386	99,213	102,018
Total Assets	5,051,479	4,963,939	4,588,818	4,379,577	3,868,862	3,375,526
Accounts Payable	372,948	369,270	259,368	262,710	270,267	184,635
Accrued Expenses	106,500	133,541	109,022	102,304	111,368	60,279
Short-Term Debt	32,287	35,227	70,532	90,703	100,636	26,081
Current Portion of Long-Term Debt	16,506	16,120	24,672	15,621	22,839	11,769
Current Portion of Leases	32,013	30,527	24,422	25,092	18,085	15,345
Current Income Taxes Payable	64,012	114,415	104,679	101,471	102,122	71,820
Current Unearned Revenue	29,944	55,903	39,422	87,605	34,869	-
Other Current Liabilities	9,154	14,470	14,397	19,281	9,233	28,463
Total Current Liabilities	663,364	769,473	646,514	704,787	669,419	398,392
Long-Term Debt	68,461	76,577	103,869	123,980	53,351	25,986
Long-Term Leases	56,117	65,093	72,525	95,388	87,478	129,970
Long-Term Deferred Tax Liabilities	3,466	3,262	-	13	-	-
Other Long-Term Liabilities	533	567	320	-	-	-
Total Liabilities	918,879	1,037,924	947,278	1,060,545	957,229	727,016
Common Stock	143,967	143,967	143,967	143,967	143,967	143,967
Additional Paid-In Capital	53,574	53,574	56,058	55,309	49,899	49,899
Retained Earnings	3,408,940	3,250,512	2,999,779	2,654,873	2,297,882	2,049,164
Comprehensive Income & Other	44,515	24,485	27,260	42,257	29,037	31,295
Total Common Equity	3,650,996	3,472,538	3,227,064	2,896,406	2,520,785	2,274,325
Minority Interest	481,604	453,477	414,476	422,626	390,848	374,185
Shareholders' Equity	4,132,600	3,926,015	3,641,540	3,319,032	2,911,633	2,648,510
Total Liabilities & Equity	5,051,479	4,963,939	4,588,818	4,379,577	3,868,862	3,375,526
Total Debt	205,384	223,544	296,020	350,784	282,389	209,151
Net Cash (Debt)	851,746	945,293	866,514	630,794	379,012	483,664
Net Cash Growth	-13.39%	9.09%	37.37%	66.43%	-21.64%	196.85%
Net Cash Per Share	147.91	164.15	150.47	109.54	65.82	83.99
Filing Date Shares Outstanding	5,759	5,759	5,759	5,759	5,759	5,759
Total Common Shares Outstanding	5,759	5,759	5,759	5,759	5,759	5,759
Working Capital	2,998,987	2,830,516	2,674,171	2,417,566	2,125,591	1,896,584
Book Value Per Share	634.00	603.01	560.38	502.96	437.74	394.94
Tangible Book Value	3,648,281	3,468,781	3,216,455	2,883,228	2,508,135	2,263,256
Tangible Book Value Per Share	633.53	602.36	558.54	500.68	435.54	393.02
Land	330,742	321,734	276,348	281,004	260,677	245,061
Buildings	474,105	459,524	425,267	407,233	330,328	305,516
Machinery	2,541,213	2,475,260	2,348,184	2,262,544	2,155,618	2,068,813
Construction In Progress	76,820	10,217	34,193	38,176	18,796	20,780

Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.