Arkora Hydro Tbk PtT
IDX:ARKO
Balance Sheet
Balance Sheet Decomposition
Arkora Hydro Tbk PtT
Arkora Hydro Tbk PtT
Balance Sheet
Arkora Hydro Tbk PtT
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
16 053
|
13 919
|
22 715
|
16 168
|
92 717
|
67 734
|
37 304
|
|
| Cash |
16 053
|
13 919
|
22 715
|
16 168
|
53 217
|
45 837
|
22 406
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
39 500
|
21 898
|
14 898
|
|
| Short-Term Investments |
21 829
|
1 434
|
15 885
|
15 376
|
74 436
|
73 712
|
102 425
|
|
| Total Receivables |
2 676
|
1 656
|
8 488
|
14 825
|
10 646
|
9 035
|
16 685
|
|
| Accounts Receivables |
2 676
|
1 656
|
8 461
|
14 456
|
10 467
|
8 828
|
15 879
|
|
| Other Receivables |
0
|
0
|
27
|
369
|
179
|
207
|
805
|
|
| Other Current Assets |
3 196
|
2 423
|
2 702
|
7 465
|
4 979
|
5 227
|
5 241
|
|
| Total Current Assets |
43 754
|
19 433
|
49 791
|
53 835
|
182 778
|
155 709
|
161 655
|
|
| PP&E Net |
178 411
|
159 829
|
164 088
|
149 537
|
147 086
|
226 684
|
211 643
|
|
| PP&E Gross |
178 411
|
159 829
|
164 088
|
149 537
|
147 086
|
226 684
|
211 643
|
|
| Accumulated Depreciation |
14 740
|
23 166
|
30 633
|
39 026
|
48 798
|
59 915
|
71 968
|
|
| Intangible Assets |
0
|
0
|
0
|
10 155
|
22 988
|
46 682
|
41 872
|
|
| Goodwill |
275
|
275
|
275
|
275
|
275
|
275
|
275
|
|
| Note Receivable |
481
|
448
|
341
|
344
|
103
|
0
|
0
|
|
| Long-Term Investments |
192 645
|
330 297
|
324 635
|
456 448
|
572 849
|
698 994
|
842 078
|
|
| Other Long-Term Assets |
28 210
|
23 532
|
21 458
|
18 020
|
21 967
|
29 836
|
61 833
|
|
| Other Assets |
275
|
275
|
275
|
275
|
275
|
275
|
275
|
|
| Total Assets |
443 776
N/A
|
533 815
+20%
|
560 588
+5%
|
688 614
+23%
|
947 943
+38%
|
1 158 180
+22%
|
1 319 355
+14%
|
|
| Liabilities | ||||||||
| Accounts Payable |
3 187
|
426
|
1 966
|
26 205
|
4 019
|
6 418
|
21 519
|
|
| Accrued Liabilities |
687
|
7 535
|
838
|
4 895
|
3 331
|
9 359
|
13 944
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
15 492
|
|
| Current Portion of Long-Term Debt |
15 241
|
31 701
|
14 768
|
131 925
|
145 766
|
9 051
|
20 792
|
|
| Other Current Liabilities |
4 016
|
2 505
|
551
|
4 022
|
7 706
|
29 755
|
15 159
|
|
| Total Current Liabilities |
23 132
|
42 168
|
18 123
|
167 048
|
160 822
|
54 583
|
86 906
|
|
| Long-Term Debt |
247 071
|
314 255
|
390 715
|
297 617
|
306 151
|
539 691
|
688 428
|
|
| Deferred Income Tax |
18 804
|
29 769
|
25 725
|
48 554
|
75 652
|
86 728
|
73 107
|
|
| Minority Interest |
508
|
520
|
264
|
1 086
|
1 114
|
1 145
|
1 146
|
|
| Other Liabilities |
4 505
|
5 887
|
5 310
|
4 369
|
5 307
|
23 079
|
19 287
|
|
| Total Liabilities |
294 019
N/A
|
392 599
+34%
|
440 137
+12%
|
518 674
+18%
|
549 046
+6%
|
705 227
+28%
|
868 874
+23%
|
|
| Equity | ||||||||
| Common Stock |
57 990
|
57 990
|
57 990
|
57 990
|
73 212
|
73 212
|
73 212
|
|
| Retained Earnings |
1 655
|
10 261
|
32 889
|
16 070
|
68 730
|
107 804
|
149 604
|
|
| Additional Paid In Capital |
92 685
|
92 685
|
92 685
|
92 685
|
253 708
|
253 708
|
225 901
|
|
| Other Equity |
737
|
802
|
2 665
|
3 195
|
3 247
|
18 228
|
1 763
|
|
| Total Equity |
149 757
N/A
|
141 216
-6%
|
120 451
-15%
|
169 940
+41%
|
398 897
+135%
|
452 953
+14%
|
450 480
-1%
|
|
| Total Liabilities & Equity |
443 776
N/A
|
533 815
+20%
|
560 588
+5%
|
688 614
+23%
|
947 943
+38%
|
1 158 180
+22%
|
1 319 355
+14%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
2 900
|
2 900
|
2 900
|
2 900
|
2 928
|
2 928
|
2 928
|
|