Citra Borneo Utama Tbk PT
IDX:CBUT
Balance Sheet
Balance Sheet Decomposition
Citra Borneo Utama Tbk PT
Citra Borneo Utama Tbk PT
Balance Sheet
Citra Borneo Utama Tbk PT
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
85 349
|
170 634
|
151 638
|
859 969
|
304 932
|
234 104
|
|
| Cash |
85 349
|
170 634
|
131 638
|
365 583
|
157 595
|
234 104
|
|
| Cash Equivalents |
0
|
0
|
20 000
|
494 386
|
147 337
|
0
|
|
| Short-Term Investments |
2 000
|
0
|
20 000
|
494 386
|
788 000
|
788 000
|
|
| Total Receivables |
774 412
|
865 338
|
662 839
|
938 974
|
900 687
|
263 708
|
|
| Accounts Receivables |
406 396
|
418 577
|
277 302
|
587 649
|
356 868
|
84 236
|
|
| Other Receivables |
368 016
|
446 761
|
385 537
|
351 325
|
543 819
|
179 472
|
|
| Inventory |
301 318
|
472 327
|
533 531
|
569 136
|
612 442
|
598 805
|
|
| Other Current Assets |
49 279
|
32 304
|
259 972
|
232 326
|
1 319 899
|
1 707 104
|
|
| Total Current Assets |
1 212 358
|
1 540 603
|
1 607 980
|
2 600 405
|
3 925 960
|
3 591 721
|
|
| PP&E Net |
358 892
|
394 360
|
414 859
|
418 947
|
385 821
|
473 680
|
|
| PP&E Gross |
358 892
|
394 360
|
414 859
|
418 947
|
385 821
|
473 680
|
|
| Accumulated Depreciation |
32 802
|
56 969
|
82 389
|
135 109
|
176 590
|
234 015
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
7 280
|
128 266
|
|
| Other Long-Term Assets |
1 093
|
3 178
|
2 963
|
622
|
17 133
|
6 652
|
|
| Total Assets |
1 572 343
N/A
|
1 938 141
+23%
|
2 025 802
+5%
|
3 019 974
+49%
|
4 336 194
+44%
|
4 200 319
-3%
|
|
| Liabilities | |||||||
| Accounts Payable |
199 231
|
550 079
|
459 571
|
755 770
|
328 532
|
259 173
|
|
| Accrued Liabilities |
50 333
|
14 715
|
47 735
|
38 782
|
26 857
|
471
|
|
| Short-Term Debt |
758 164
|
1 029 530
|
968 978
|
973 982
|
2 138 461
|
1 944 959
|
|
| Current Portion of Long-Term Debt |
23 953
|
49 242
|
71 355
|
87 722
|
79 830
|
89 830
|
|
| Other Current Liabilities |
252 413
|
168 833
|
36 982
|
210 643
|
85 979
|
252 720
|
|
| Total Current Liabilities |
1 284 094
|
1 812 399
|
1 584 621
|
2 066 899
|
2 659 659
|
2 547 153
|
|
| Long-Term Debt |
347 192
|
327 870
|
259 415
|
179 691
|
769 178
|
679 348
|
|
| Other Liabilities |
6 922
|
7 370
|
93 061
|
3 864
|
4 941
|
4 520
|
|
| Total Liabilities |
1 638 208
N/A
|
2 147 639
+31%
|
1 937 097
-10%
|
2 250 454
+16%
|
3 433 778
+53%
|
3 231 021
-6%
|
|
| Equity | |||||||
| Common Stock |
250 000
|
250 000
|
250 000
|
312 500
|
312 500
|
312 500
|
|
| Retained Earnings |
0
|
0
|
152 032
|
71 445
|
215 359
|
255 616
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
351 930
|
351 930
|
351 930
|
|
| Other Equity |
315 865
|
459 498
|
9 263
|
33 645
|
22 627
|
49 252
|
|
| Total Equity |
65 865
N/A
|
209 498
-218%
|
88 705
N/A
|
769 520
+768%
|
902 416
+17%
|
969 298
+7%
|
|
| Total Liabilities & Equity |
1 572 343
N/A
|
1 938 141
+23%
|
2 025 802
+5%
|
3 019 974
+49%
|
4 336 194
+44%
|
4 200 319
-3%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
|