PT TIMAH Tbk (IDX:TINS)

Endeavor Group Holdings 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	1,807,228	1,988,254	1,526,601	1,209,227	1,782,262	807,300
Trading Asset Securities	11,854	15,168	22,612	26,471	-	-
Cash & Short-Term Investments	1,819,082	2,003,422	1,549,213	1,235,698	1,782,262	807,300
Cash Growth	-2.50%	29.32%	25.37%	-30.67%	120.77%	-49.52%
Accounts Receivable	879,656	968,680	946,573	985,406	1,870,901	1,197,782
Other Receivables	44,042	33,420	67,016	22,059	33,628	38,535
Receivables	923,698	1,002,100	1,013,589	1,007,465	1,904,529	1,236,317
Inventory	2,699,588	2,763,903	2,653,962	2,959,573	3,148,109	2,936,239
Restricted Cash	-	-	-	75,018	41,530	-
Other Current Assets	355,852	258,587	302,422	357,033	547,615	1,577,408
Total Current Assets	5,798,220	6,028,012	5,519,186	5,634,787	7,424,045	6,557,264
Property, Plant & Equipment	2,665,281	2,945,462	3,584,327	3,854,983	3,704,971	3,858,485
Long-Term Investments	471,628	538,129	398,519	387,187	311,724	288,010
Long-Term Accounts Receivable	-	-	199	682	3,564	-
Long-Term Deferred Tax Assets	276,740	264,226	307,711	190,379	364,890	346,097
Other Long-Term Assets	3,113,228	3,023,747	3,043,335	2,998,958	2,881,795	3,467,844
Total Assets	12,325,097	12,799,576	12,853,277	13,066,976	14,690,989	14,517,700
Accounts Payable	783,666	756,473	865,426	763,849	886,385	884,620
Accrued Expenses	752,459	739,461	483,050	809,478	619,148	186,563
Short-Term Debt	165,591	176,859	1,380,455	598,420	2,549,227	4,561,311
Current Portion of Long-Term Debt	321,780	632,322	959,638	156,777	1,121,530	-
Current Portion of Leases	28,541	27,580	27,937	11,826	14,476	13,914
Current Income Taxes Payable	36,222	106,618	78,505	50,534	367,717	20,589
Other Current Liabilities	752,068	276,178	187,231	156,281	127,507	198,168
Total Current Liabilities	2,840,327	2,715,491	3,982,242	2,547,165	5,685,990	5,865,165
Long-Term Debt	1,034,196	1,232,833	1,268,799	2,244,711	1,434,498	2,449,388
Long-Term Leases	27,149	43,041	60,714	11,693	6,728	12,168
Other Long-Term Liabilities	190,390	184,217	182,385	211,139	250,994	267,822
Total Liabilities	5,031,301	5,349,597	6,610,928	6,025,073	8,382,569	9,577,564
Common Stock	372,388	372,388	372,388	372,388	372,388	372,388
Additional Paid-In Capital	64,383	64,383	64,383	64,383	64,383	64,383
Retained Earnings	6,748,084	6,922,675	5,736,029	6,498,164	5,912,658	4,609,863
Comprehensive Income & Other	108,597	90,190	69,257	106,694	-41,204	-106,645
Total Common Equity	7,293,452	7,449,636	6,242,057	7,041,629	6,308,225	4,939,989
Minority Interest	344	343	292	274	195	147
Shareholders' Equity	7,293,796	7,449,979	6,242,349	7,041,903	6,308,420	4,940,136
Total Liabilities & Equity	12,325,097	12,799,576	12,853,277	13,066,976	14,690,989	14,517,700
Total Debt	1,577,257	2,112,635	3,697,543	3,023,427	5,126,459	7,036,781
Net Cash (Debt)	241,825	-109,213	-2,148,330	-1,787,729	-3,344,197	-6,229,481
Net Cash Per Share	32.47	-14.66	-288.45	-240.04	-449.02	-836.42
Filing Date Shares Outstanding	7,448	7,448	7,448	7,448	7,448	7,448
Total Common Shares Outstanding	7,448	7,448	7,448	7,448	7,448	7,448
Working Capital	2,957,893	3,312,521	1,536,944	3,087,622	1,738,055	692,099
Book Value Per Share	979.28	1000.25	838.11	945.47	847.00	663.29
Tangible Book Value	7,293,452	7,449,636	6,242,057	7,041,629	6,308,225	4,939,989
Tangible Book Value Per Share	979.28	1000.25	838.11	945.47	847.00	663.29
Land	113,907	113,907	113,907	113,907	111,253	102,712
Buildings	1,326,420	1,310,749	1,298,119	957,002	917,328	925,305
Machinery	8,843,814	8,760,389	8,509,269	7,309,197	8,383,777	8,133,759
Construction In Progress	-	-	-	1,227,293	900,356	595,592

Updated Nov 1, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.