Avia Avian PT Tbk
IDX:AVIA
Balance Sheet
Balance Sheet Decomposition
Avia Avian PT Tbk
Avia Avian PT Tbk
Balance Sheet
Avia Avian PT Tbk
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
188 288
|
101 850
|
343 716
|
1 288 214
|
2 170 720
|
1 230 544
|
2 329 491
|
|
| Cash |
188 288
|
101 850
|
343 716
|
684 114
|
347 220
|
329 544
|
414 491
|
|
| Cash Equivalents |
0
|
0
|
0
|
604 100
|
1 823 500
|
901 000
|
1 915 000
|
|
| Short-Term Investments |
1 105 500
|
753 600
|
1 493 084
|
4 840 680
|
3 875 023
|
4 754 087
|
2 952 900
|
|
| Total Receivables |
834 802
|
979 104
|
1 046 259
|
1 274 261
|
1 177 215
|
1 348 912
|
1 590 440
|
|
| Accounts Receivables |
795 987
|
937 889
|
1 000 639
|
1 166 024
|
1 073 653
|
1 243 043
|
1 461 737
|
|
| Other Receivables |
38 815
|
41 215
|
45 620
|
108 237
|
103 562
|
105 869
|
128 703
|
|
| Inventory |
1 153 925
|
1 149 886
|
1 014 896
|
1 453 229
|
1 455 051
|
1 527 283
|
1 563 994
|
|
| Other Current Assets |
52 742
|
110 667
|
23 547
|
30 055
|
38 706
|
49 976
|
56 537
|
|
| Total Current Assets |
3 335 258
|
3 095 107
|
3 921 501
|
8 886 439
|
8 716 715
|
8 910 802
|
8 493 362
|
|
| PP&E Net |
1 421 280
|
1 539 748
|
1 663 214
|
1 672 198
|
1 720 276
|
1 809 714
|
2 111 246
|
|
| PP&E Gross |
1 421 280
|
1 539 748
|
1 663 214
|
1 672 198
|
1 720 276
|
1 809 714
|
2 111 246
|
|
| Accumulated Depreciation |
383 300
|
464 661
|
564 420
|
663 011
|
725 447
|
831 082
|
958 595
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
23 369
|
25 808
|
28 734
|
|
| Long-Term Investments |
293 986
|
308 351
|
282 846
|
313 382
|
302 386
|
307 411
|
310 486
|
|
| Other Long-Term Assets |
2 067
|
4 223
|
3 323
|
1 742
|
29 376
|
113 252
|
117 147
|
|
| Total Assets |
5 052 591
N/A
|
4 947 429
-2%
|
5 870 885
+19%
|
10 873 760
+85%
|
10 792 122
-1%
|
11 166 987
+3%
|
11 060 975
-1%
|
|
| Liabilities | ||||||||
| Accounts Payable |
321 831
|
392 317
|
488 885
|
768 748
|
573 917
|
650 658
|
787 701
|
|
| Accrued Liabilities |
103 181
|
117 225
|
277 928
|
324 262
|
257 633
|
302 197
|
253 260
|
|
| Short-Term Debt |
0
|
0
|
0
|
671
|
7 229
|
5 222
|
9 189
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
27 700
|
24 577
|
50 397
|
10 965
|
64 777
|
|
| Other Current Liabilities |
131 103
|
124 543
|
228 065
|
221 423
|
218 987
|
206 088
|
236 658
|
|
| Total Current Liabilities |
556 115
|
634 084
|
1 022 578
|
1 339 681
|
1 108 163
|
1 175 130
|
1 351 585
|
|
| Long-Term Debt |
0
|
0
|
73 384
|
44 833
|
23 136
|
15 725
|
19 416
|
|
| Deferred Income Tax |
397
|
7 811
|
9 014
|
19 692
|
38 350
|
0
|
0
|
|
| Minority Interest |
2
|
2
|
3
|
3 431
|
4 779
|
7 122
|
6 487
|
|
| Other Liabilities |
85 971
|
86 423
|
81 275
|
53 934
|
47 588
|
54 643
|
58 094
|
|
| Total Liabilities |
642 485
N/A
|
728 320
+13%
|
1 186 253
+63%
|
1 461 571
+23%
|
1 222 016
-16%
|
1 252 620
+3%
|
1 435 582
+15%
|
|
| Equity | ||||||||
| Common Stock |
557 536
|
557 536
|
557 536
|
619 536
|
619 536
|
619 536
|
619 536
|
|
| Retained Earnings |
1 490 264
|
1 249 633
|
1 685 780
|
770 393
|
1 055 790
|
1 334 978
|
1 651 177
|
|
| Additional Paid In Capital |
2 208 573
|
2 208 573
|
2 208 573
|
7 793 218
|
7 793 218
|
7 793 218
|
7 793 218
|
|
| Unrealized Security Profit/Loss |
168 370
|
213 438
|
231 827
|
212 714
|
88 218
|
172 998
|
126 049
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
16 369
|
574 552
|
|
| Other Equity |
14 637
|
10 071
|
916
|
16 329
|
13 344
|
10 006
|
9 965
|
|
| Total Equity |
4 410 106
N/A
|
4 219 109
-4%
|
4 684 632
+11%
|
9 412 189
+101%
|
9 570 106
+2%
|
9 914 367
+4%
|
9 625 393
-3%
|
|
| Total Liabilities & Equity |
5 052 591
N/A
|
4 947 429
-2%
|
5 870 885
+19%
|
10 873 760
+85%
|
10 792 122
-1%
|
11 166 987
+3%
|
11 060 975
-1%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
61 954
|
61 954
|
61 954
|
61 954
|
61 954
|
61 919
|
60 790
|
|