PT Suparma Tbk (IDX:SPMA)

PT Suparma Tbk Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	277,715	311,956	300,143	197,492	111,724
Trading Asset Securities	-	15,551	13,719	-	-
Cash & Short-Term Investments	277,715	327,507	313,862	197,492	111,724
Cash Growth	-15.20%	4.35%	58.92%	76.77%	-46.13%
Accounts Receivable	232,985	212,774	210,851	211,809	141,687
Other Receivables	3,859	2,750	1,354	4,682	917.33
Receivables	236,844	215,524	212,205	216,491	142,605
Inventory	896,872	831,921	835,852	582,716	367,216
Prepaid Expenses	4,216	4,369	3,283	2,531	2,639
Other Current Assets	19,298	3,455	5,305	5,171	21,293
Total Current Assets	1,434,944	1,382,776	1,370,508	1,004,401	645,476
Property, Plant & Equipment	1,888,231	1,874,981	1,829,176	1,711,989	1,659,144
Long-Term Investments	-	30,247	39,547	29,764	11,445
Other Intangible Assets	2,450	-	-	-	-
Other Long-Term Assets	67,062	15,919	-	-	-
Total Assets	3,392,687	3,303,923	3,239,231	2,746,153	2,316,065
Accounts Payable	130,897	94,997	132,686	104,619	103,325
Accrued Expenses	20,762	19,217	16,015	12,792	18,705
Short-Term Debt	334,331	36,105	32,032	67,868	83,436
Current Portion of Long-Term Debt	-	302,774	125,848	186,741	141,050
Current Portion of Leases	20,802	35,399	59,979	74,869	17,462
Current Income Taxes Payable	-	2,806	7,537	3,131	7,830
Current Unearned Revenue	891.03	941.84	775.32	634.38	719.8
Other Current Liabilities	209.67	120.52	120.52	120.52	34.61
Total Current Liabilities	507,893	492,360	374,993	450,775	372,561
Long-Term Debt	225,554	214,820	491,459	255,999	220,045
Long-Term Leases	25,615	44,275	21,002	52,505	31,714
Long-Term Unearned Revenue	-	-	5,137	9,509	13,020
Long-Term Deferred Tax Liabilities	218,382	204,374	174,690	138,312	89,654
Total Liabilities	1,008,005	984,504	1,092,943	930,680	784,673
Common Stock	1,261,637	1,261,637	1,261,637	1,116,493	845,828
Additional Paid-In Capital	4,320	4,320	4,320	149,464	597.82
Retained Earnings	1,121,177	1,055,416	881,407	549,634	685,100
Comprehensive Income & Other	-2,452	-1,954	-1,075	-117.59	-134.38
Shareholders' Equity	2,384,682	2,319,419	2,146,288	1,815,473	1,531,392
Total Liabilities & Equity	3,392,687	3,303,923	3,239,231	2,746,153	2,316,065
Total Debt	606,302	633,373	730,319	637,982	493,707
Net Cash (Debt)	-328,588	-305,866	-416,457	-440,490	-381,983
Net Cash Per Share	-103.43	-96.97	-132.04	-139.66	-121.11
Filing Date Shares Outstanding	3,245	3,154	3,154	3,154	3,154
Total Common Shares Outstanding	3,245	3,154	3,154	3,154	3,154
Working Capital	927,052	890,416	995,516	553,626	272,915
Book Value Per Share	734.77	735.37	680.48	575.59	485.53
Tangible Book Value	2,382,232	2,319,419	2,146,288	1,815,473	1,531,392
Tangible Book Value Per Share	734.02	735.37	680.48	575.59	485.53
Land	-	279,914	275,870	266,924	263,752
Buildings	-	128,286	128,286	128,286	128,286
Machinery	-	2,777,626	2,665,606	2,436,196	2,556,675
Construction In Progress	-	75,166	45,860	44,578	22,351

Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.