Anabatic Technologies Tbk PT
IDX:ATIC
Balance Sheet
Balance Sheet Decomposition
Anabatic Technologies Tbk PT
Anabatic Technologies Tbk PT
Balance Sheet
Anabatic Technologies Tbk PT
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
89 623
|
179 548
|
270 495
|
281 227
|
231 251
|
291 311
|
312 685
|
360 672
|
384 001
|
463 536
|
493 851
|
475 260
|
715 699
|
717 637
|
|
| Cash |
89 623
|
179 548
|
0
|
0
|
0
|
291 311
|
312 685
|
360 672
|
384 001
|
463 536
|
453 635
|
431 784
|
697 406
|
661 103
|
|
| Cash Equivalents |
0
|
0
|
270 495
|
281 227
|
231 251
|
0
|
0
|
0
|
0
|
0
|
40 217
|
43 476
|
18 293
|
56 534
|
|
| Short-Term Investments |
5 928
|
14 125
|
0
|
0
|
0
|
12 505
|
18 618
|
240 536
|
38 020
|
29 316
|
40 217
|
43 476
|
35 700
|
20 000
|
|
| Total Receivables |
382 831
|
488 860
|
567 819
|
549 628
|
686 009
|
1 001 538
|
1 113 236
|
1 303 014
|
1 224 269
|
1 412 792
|
1 376 573
|
1 584 595
|
2 426 930
|
1 944 094
|
|
| Accounts Receivables |
336 102
|
414 547
|
556 490
|
505 771
|
631 050
|
875 239
|
1 058 937
|
1 266 188
|
1 181 010
|
1 229 071
|
1 308 143
|
1 547 268
|
2 201 427
|
1 897 889
|
|
| Other Receivables |
46 729
|
74 313
|
11 329
|
43 857
|
54 958
|
126 299
|
54 299
|
36 826
|
43 259
|
183 721
|
68 430
|
37 327
|
225 503
|
46 205
|
|
| Inventory |
143 928
|
271 324
|
348 647
|
439 407
|
482 919
|
485 948
|
675 904
|
749 088
|
964 611
|
471 814
|
479 516
|
702 245
|
930 872
|
943 948
|
|
| Other Current Assets |
54 870
|
65 311
|
408 900
|
312 049
|
259 812
|
268 768
|
440 284
|
563 028
|
631 453
|
375 178
|
507 031
|
239 227
|
448 220
|
252 493
|
|
| Total Current Assets |
677 180
|
1 019 168
|
1 595 861
|
1 582 311
|
1 659 990
|
2 060 069
|
2 560 727
|
3 216 337
|
3 242 355
|
2 752 636
|
2 856 972
|
3 001 327
|
4 557 421
|
3 878 172
|
|
| PP&E Net |
52 603
|
93 635
|
135 197
|
247 810
|
497 082
|
536 776
|
515 634
|
533 769
|
618 113
|
723 238
|
513 619
|
484 775
|
468 300
|
462 441
|
|
| PP&E Gross |
52 603
|
93 635
|
135 197
|
247 810
|
497 082
|
536 776
|
515 634
|
533 769
|
618 113
|
723 238
|
513 619
|
484 775
|
468 300
|
462 441
|
|
| Accumulated Depreciation |
81 799
|
95 106
|
115 255
|
133 557
|
164 601
|
211 549
|
254 281
|
294 704
|
355 280
|
380 914
|
440 134
|
466 534
|
451 776
|
428 767
|
|
| Intangible Assets |
0
|
1 650
|
20 657
|
17 644
|
12 949
|
14 935
|
15 496
|
22 484
|
455 760
|
209 209
|
100 850
|
18 645
|
5 078
|
10 446
|
|
| Goodwill |
8 655
|
8 140
|
8 140
|
19 426
|
19 626
|
24 258
|
24 481
|
29 503
|
39 900
|
38 092
|
27 486
|
32 426
|
20 327
|
20 327
|
|
| Note Receivable |
18 592
|
18 458
|
66 196
|
56 793
|
0
|
59 780
|
49 866
|
60 954
|
138 001
|
258 581
|
401 616
|
431 581
|
75 394
|
79 736
|
|
| Long-Term Investments |
1 284
|
1 157
|
9 619
|
1 092
|
1 092
|
0
|
0
|
0
|
0
|
0
|
117 123
|
117 123
|
143 688
|
143 688
|
|
| Other Long-Term Assets |
9 524
|
8 512
|
37 092
|
48 627
|
50 785
|
58 035
|
91 815
|
97 931
|
129 763
|
123 028
|
91 624
|
131 187
|
167 440
|
142 549
|
|
| Other Assets |
8 655
|
8 140
|
8 140
|
19 426
|
19 626
|
24 258
|
24 481
|
29 503
|
39 900
|
38 092
|
27 486
|
32 426
|
20 327
|
20 327
|
|
| Total Assets |
767 838
N/A
|
1 150 720
+50%
|
1 872 762
+63%
|
1 973 702
+5%
|
2 279 591
+15%
|
2 753 854
+21%
|
3 258 020
+18%
|
3 960 979
+22%
|
4 623 893
+17%
|
4 104 784
-11%
|
4 109 289
+0%
|
4 217 064
+3%
|
5 437 648
+29%
|
4 737 360
-13%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
124 447
|
178 093
|
403 615
|
285 755
|
256 201
|
347 050
|
434 912
|
407 744
|
457 281
|
299 805
|
481 861
|
639 407
|
619 725
|
511 166
|
|
| Accrued Liabilities |
162 196
|
271 037
|
294 837
|
265 017
|
274 331
|
283 019
|
342 382
|
415 792
|
502 836
|
924 935
|
1 137 749
|
1 255 360
|
1 547 618
|
1 856 249
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
729 088
|
858 302
|
1 198 752
|
1 209 696
|
1 396 516
|
1 140 270
|
767 275
|
616 442
|
1 404 860
|
660 796
|
|
| Current Portion of Long-Term Debt |
232 138
|
396 773
|
750 312
|
681 046
|
54 127
|
36 771
|
38 275
|
47 177
|
82 405
|
249 504
|
102 940
|
103 664
|
141 409
|
65 606
|
|
| Other Current Liabilities |
80 829
|
85 382
|
57 813
|
207 184
|
153 964
|
219 538
|
224 203
|
146 895
|
355 233
|
333 212
|
788 490
|
738 880
|
574 981
|
300 012
|
|
| Total Current Liabilities |
599 610
|
931 285
|
1 506 577
|
1 439 003
|
1 467 712
|
1 744 680
|
2 238 525
|
2 227 303
|
2 794 271
|
2 947 726
|
3 278 315
|
3 353 754
|
4 288 593
|
3 393 829
|
|
| Long-Term Debt |
7 224
|
3 223
|
42 762
|
110 335
|
78 665
|
169 907
|
151 399
|
795 054
|
801 000
|
734 813
|
694 091
|
642 549
|
712 657
|
704 023
|
|
| Deferred Income Tax |
862
|
164
|
390
|
485
|
364
|
153
|
262
|
392
|
276
|
905
|
2 382
|
1 377
|
119
|
1 589
|
|
| Minority Interest |
77 626
|
102 615
|
102 063
|
136 594
|
152 933
|
167 346
|
207 631
|
261 473
|
130 087
|
185 203
|
196 837
|
211 627
|
187 587
|
203 958
|
|
| Other Liabilities |
7 335
|
9 575
|
8 549
|
14 899
|
31 457
|
65 513
|
63 968
|
55 882
|
94 182
|
94 208
|
61 089
|
57 632
|
42 923
|
34 309
|
|
| Total Liabilities |
692 658
N/A
|
1 046 862
+51%
|
1 660 341
+59%
|
1 701 317
+2%
|
1 731 131
+2%
|
2 147 599
+24%
|
2 661 784
+24%
|
3 340 104
+25%
|
3 819 816
+14%
|
3 962 855
+4%
|
4 232 714
+7%
|
4 266 938
+1%
|
5 231 879
+23%
|
4 337 707
-17%
|
|
| Equity | |||||||||||||||
| Common Stock |
17 250
|
17 250
|
150 000
|
150 000
|
187 500
|
187 501
|
187 501
|
187 501
|
231 536
|
231 536
|
231 536
|
231 536
|
231 536
|
231 536
|
|
| Retained Earnings |
43 430
|
72 108
|
47 921
|
107 733
|
136 085
|
163 964
|
184 483
|
176 898
|
32 819
|
695 136
|
959 572
|
888 966
|
647 106
|
454 210
|
|
| Additional Paid In Capital |
14 500
|
14 500
|
14 500
|
14 500
|
225 842
|
246 680
|
224 253
|
224 253
|
568 209
|
572 849
|
572 849
|
572 849
|
590 598
|
590 598
|
|
| Other Equity |
0
|
0
|
0
|
153
|
1 243
|
8 109
|
2
|
32 222
|
37 151
|
32 680
|
31 761
|
34 706
|
30 741
|
31 728
|
|
| Total Equity |
75 180
N/A
|
103 858
+38%
|
212 421
+105%
|
272 386
+28%
|
548 459
+101%
|
606 255
+11%
|
596 235
-2%
|
620 875
+4%
|
804 077
+30%
|
141 929
-82%
|
123 425
N/A
|
49 874
+60%
|
205 769
N/A
|
399 652
+94%
|
|
| Total Liabilities & Equity |
767 838
N/A
|
1 150 720
+50%
|
1 872 762
+63%
|
1 973 702
+5%
|
2 279 591
+15%
|
2 753 854
+21%
|
3 258 020
+18%
|
3 960 979
+22%
|
4 623 893
+17%
|
4 104 784
-11%
|
4 109 289
+0%
|
4 217 064
+3%
|
5 437 648
+29%
|
4 737 360
-13%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
35
|
35
|
1 500
|
1 500
|
1 875
|
1 875
|
1 875
|
1 875
|
2 315
|
2 315
|
2 315
|
2 315
|
2 315
|
2 315
|
|