IDX:TRIN 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	21,673	30,318	22,902	67,337	34,277
Cash & Short-Term Investments	21,673	30,318	22,902	67,337	34,277
Cash Growth	-28.52%	32.38%	-65.99%	96.45%	100.82%
Other Receivables	11,901	10,188	9,095	765.71	1,049
Receivables	11,901	10,188	9,095	765.71	1,049
Inventory	1,126,141	1,304,770	1,257,938	964,745	842,468
Prepaid Expenses	16,197	13,076	13,157	11,809	12,978
Other Current Assets	2,132	50,110	118,626	104,998	100,543
Total Current Assets	1,178,044	1,408,461	1,421,719	1,149,654	991,315
Property, Plant & Equipment	72,669	55,250	58,721	65,240	38,136
Long-Term Investments	361,303	372,925	380,791	383,921	388,732
Goodwill	14,080	14,080	14,080	14,080	14,080
Other Intangible Assets	323.04	237.47	424.7	493.04	275
Long-Term Deferred Tax Assets	31.71	90.13	69.89	37.85	16.02
Long-Term Deferred Charges	8,358	15,201	13,429	94,828	104,706
Other Long-Term Assets	457,651	356,639	323,306	368,725	334,610
Total Assets	2,092,459	2,222,884	2,212,540	2,076,979	1,871,869
Accounts Payable	102,024	53,607	16,415	23,924	29,082
Accrued Expenses	48,394	56,277	7,179	6,046	6,543
Current Portion of Long-Term Debt	710,431	754,346	758,477	662,184	366,433
Current Portion of Leases	58.05	279.65	368.09	623.84	452.05
Current Income Taxes Payable	-	1,754	686.46	930.91	1,433
Current Unearned Revenue	-	338,984	346,152	380,810	425,936
Other Current Liabilities	380,033	161,362	33,083	32,422	21,429
Total Current Liabilities	1,240,940	1,366,610	1,162,360	1,106,941	851,308
Long-Term Debt	239,481	363,757	347,576	320,693	348,906
Long-Term Leases	-	-	220.86	662.57	274.83
Pension & Post-Retirement Benefits	7,530	10,156	10,717	6,611	6,162
Other Long-Term Liabilities	109,296	63,580	68,899	-	8,185
Total Liabilities	1,597,248	1,804,103	1,589,774	1,434,908	1,214,836
Common Stock	455,146	455,146	455,146	440,448	437,356
Additional Paid-In Capital	247,512	227,611	227,611	114,224	105,566
Retained Earnings	-165,318	-177,506	-37,578	52,667	52,461
Treasury Stock	-35,788	-55,831	-55,831	-55,831	-
Comprehensive Income & Other	65,401	62,649	60,116	61,209	60,724
Total Common Equity	566,953	512,069	649,464	612,716	656,107
Minority Interest	-71,741	-93,288	-26,698	29,355	925.82
Shareholders' Equity	495,212	418,781	622,766	642,071	657,033
Total Liabilities & Equity	2,092,459	2,222,884	2,212,540	2,076,979	1,871,869
Total Debt	949,969	1,118,383	1,106,642	984,164	716,067
Net Cash (Debt)	-928,296	-1,088,064	-1,083,740	-916,827	-681,790
Net Cash Per Share	-203.36	-239.06	-238.49	-216.87	-156.59
Filing Date Shares Outstanding	4,424	4,352	4,352	4,205	4,374
Total Common Shares Outstanding	4,424	4,352	4,352	4,205	4,374
Working Capital	-62,896	41,851	259,358	42,713	140,007
Book Value Per Share	128.15	117.65	149.22	145.69	150.02
Tangible Book Value	552,550	497,751	634,959	598,143	641,753
Tangible Book Value Per Share	124.90	114.36	145.89	142.23	146.73
Buildings	-	63,247	59,570	56,108	28,843
Machinery	-	8,354	8,212	9,405	6,960
Construction In Progress	-	-	3,529	10,024	9,775

Source: S&P Global Market Intelligence. Standard template. Financial Sources.