Bintang Oto Global Tbk PT
IDX:BOGA
Balance Sheet
Balance Sheet Decomposition
Bintang Oto Global Tbk PT
Bintang Oto Global Tbk PT
Balance Sheet
Bintang Oto Global Tbk PT
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
16 645
|
6 935
|
15 519
|
28 909
|
40 431
|
73 884
|
255 119
|
414 666
|
235 715
|
146 857
|
|
| Cash |
16 645
|
6 935
|
15 519
|
28 909
|
40 431
|
73 884
|
255 119
|
214 666
|
235 715
|
116 857
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200 000
|
0
|
30 000
|
|
| Short-Term Investments |
0
|
180 000
|
0
|
0
|
0
|
0
|
200 000
|
200 000
|
200 000
|
199 439
|
|
| Total Receivables |
4 296
|
8 761
|
77 087
|
45 712
|
42 420
|
42 130
|
38 433
|
58 666
|
26 252
|
12 094
|
|
| Accounts Receivables |
4 296
|
8 761
|
77 087
|
45 712
|
42 420
|
42 130
|
38 433
|
58 666
|
26 252
|
12 094
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
28 839
|
34 797
|
85 291
|
92 538
|
62 917
|
35 720
|
30 228
|
155 135
|
81 416
|
56 430
|
|
| Other Current Assets |
282
|
9 279
|
2 615
|
4 150
|
3 485
|
8 486
|
6 283
|
2 709
|
272
|
290
|
|
| Total Current Assets |
50 063
|
239 771
|
180 512
|
171 309
|
149 253
|
160 220
|
530 063
|
631 176
|
543 655
|
415 110
|
|
| PP&E Net |
61 342
|
192 087
|
239 364
|
290 715
|
268 226
|
268 080
|
268 484
|
264 315
|
271 071
|
353 884
|
|
| PP&E Gross |
61 342
|
192 087
|
239 364
|
290 715
|
268 226
|
268 080
|
268 484
|
264 315
|
271 071
|
353 884
|
|
| Accumulated Depreciation |
2 822
|
6 431
|
12 731
|
26 351
|
36 677
|
50 197
|
60 823
|
71 106
|
79 068
|
87 503
|
|
| Goodwill |
0
|
0
|
0
|
100 551
|
153 105
|
9 234
|
9 234
|
9 234
|
9 234
|
9 234
|
|
| Other Long-Term Assets |
56 194
|
62
|
100 366
|
9 327
|
9 353
|
157 605
|
5 972
|
138
|
1 316
|
30 046
|
|
| Other Assets |
0
|
0
|
0
|
100 551
|
153 105
|
9 234
|
9 234
|
9 234
|
9 234
|
9 234
|
|
| Total Assets |
167 598
N/A
|
431 921
+158%
|
520 241
+20%
|
571 901
+10%
|
579 936
+1%
|
595 139
+3%
|
813 752
+37%
|
904 862
+11%
|
825 276
-9%
|
808 274
-2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4 624
|
1 745
|
34 855
|
62 776
|
70 473
|
56 614
|
40 879
|
94 502
|
46 336
|
50 351
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 953
|
0
|
|
| Short-Term Debt |
7 500
|
12 808
|
32 967
|
36 713
|
25 340
|
35 659
|
232 972
|
245 800
|
54 233
|
62 581
|
|
| Current Portion of Long-Term Debt |
646
|
2 986
|
10 529
|
8 653
|
12 762
|
12 065
|
5 723
|
0
|
4 345
|
9 325
|
|
| Other Current Liabilities |
3 879
|
12 096
|
16 090
|
21 078
|
12 022
|
29 108
|
46 756
|
57 881
|
28 669
|
10 104
|
|
| Total Current Liabilities |
16 649
|
29 636
|
94 441
|
129 219
|
120 597
|
133 446
|
326 331
|
398 183
|
133 582
|
132 361
|
|
| Long-Term Debt |
1 363
|
4 443
|
19 083
|
24 018
|
30 424
|
22 060
|
19 761
|
24 037
|
200 780
|
208 678
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
34
|
586
|
1 292
|
1 647
|
2 112
|
7 207
|
|
| Minority Interest |
21
|
39
|
55
|
78
|
91
|
96
|
122
|
155
|
183
|
145
|
|
| Other Liabilities |
17 107
|
565
|
935
|
982
|
1 403
|
1 893
|
1 537
|
1 398
|
1 668
|
979
|
|
| Total Liabilities |
35 140
N/A
|
34 684
-1%
|
114 514
+230%
|
154 297
+35%
|
152 549
-1%
|
158 081
+4%
|
349 043
+121%
|
425 421
+22%
|
338 325
-20%
|
349 370
+3%
|
|
| Equity | |||||||||||
| Common Stock |
125 000
|
380 000
|
380 287
|
380 325
|
380 353
|
380 353
|
380 353
|
380 353
|
380 353
|
380 353
|
|
| Retained Earnings |
7 458
|
17 236
|
25 412
|
37 248
|
46 999
|
56 670
|
84 322
|
99 053
|
106 563
|
78 516
|
|
| Additional Paid In Capital |
0
|
0
|
29
|
32
|
35
|
35
|
35
|
35
|
35
|
35
|
|
| Total Equity |
132 458
N/A
|
397 236
+200%
|
405 727
+2%
|
417 605
+3%
|
427 387
+2%
|
437 058
+2%
|
464 709
+6%
|
479 441
+3%
|
486 951
+2%
|
458 904
-6%
|
|
| Total Liabilities & Equity |
167 598
N/A
|
431 921
+158%
|
520 241
+20%
|
571 901
+10%
|
579 936
+1%
|
595 139
+3%
|
813 752
+37%
|
904 862
+11%
|
825 276
-9%
|
808 274
-2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 250
|
3 800
|
3 803
|
3 803
|
3 803
|
3 804
|
3 804
|
3 804
|
3 804
|
3 804
|
|