Communication Cable Systems Indonesia Tbk PT
IDX:CCSI
Balance Sheet
Balance Sheet Decomposition
Communication Cable Systems Indonesia Tbk PT
Communication Cable Systems Indonesia Tbk PT
Balance Sheet
Communication Cable Systems Indonesia Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
10 201
|
39 454
|
27 099
|
22 753
|
80 124
|
19 657
|
14 013
|
15 982
|
47 169
|
|
| Cash |
0
|
0
|
0
|
22 753
|
80 124
|
19 657
|
14 013
|
15 982
|
32 169
|
|
| Cash Equivalents |
10 201
|
39 454
|
27 099
|
0
|
0
|
0
|
0
|
0
|
15 000
|
|
| Short-Term Investments |
0
|
1 000
|
823
|
57 100
|
20 079
|
0
|
0
|
0
|
6
|
|
| Total Receivables |
71 569
|
51 724
|
61 560
|
51 922
|
41 383
|
64 280
|
73 105
|
67 426
|
60 866
|
|
| Accounts Receivables |
53 876
|
51 573
|
61 291
|
51 677
|
41 215
|
64 279
|
73 013
|
67 375
|
54 266
|
|
| Other Receivables |
17 693
|
151
|
270
|
245
|
168
|
1
|
91
|
51
|
6 600
|
|
| Inventory |
65 632
|
129 198
|
111 688
|
122 191
|
131 154
|
190 384
|
347 029
|
292 090
|
220 521
|
|
| Other Current Assets |
8 879
|
9 263
|
11 093
|
5 405
|
14 767
|
39 735
|
60 866
|
49 324
|
20 039
|
|
| Total Current Assets |
156 281
|
230 638
|
212 263
|
259 371
|
287 508
|
314 056
|
495 013
|
424 822
|
348 600
|
|
| PP&E Net |
117 583
|
135 988
|
133 743
|
170 776
|
191 507
|
206 227
|
257 369
|
279 786
|
297 918
|
|
| PP&E Gross |
117 583
|
135 988
|
133 743
|
170 776
|
191 507
|
206 227
|
257 369
|
279 786
|
297 918
|
|
| Accumulated Depreciation |
8 409
|
17 603
|
27 737
|
38 623
|
52 295
|
68 597
|
87 721
|
103 049
|
120 082
|
|
| Intangible Assets |
152
|
162
|
120
|
64
|
22
|
360
|
603
|
507
|
315
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
40 579
|
38 963
|
10 333
|
|
| Other Long-Term Assets |
2 465
|
3 755
|
1 340
|
21 695
|
21 742
|
2 800
|
1 616
|
7 876
|
8 807
|
|
| Total Assets |
276 481
N/A
|
370 543
+34%
|
347 465
-6%
|
451 907
+30%
|
500 779
+11%
|
523 444
+5%
|
795 180
+52%
|
751 954
-5%
|
665 974
-11%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
37 511
|
57 862
|
46 406
|
43 078
|
42 900
|
41 152
|
139 645
|
109 352
|
58 051
|
|
| Accrued Liabilities |
10 747
|
9 541
|
5 801
|
6 398
|
1 879
|
8 608
|
7 057
|
18 109
|
6 451
|
|
| Short-Term Debt |
9 076
|
5 000
|
0
|
0
|
21 100
|
40 007
|
135 521
|
114 624
|
72 852
|
|
| Current Portion of Long-Term Debt |
6 584
|
9 604
|
9 560
|
9 365
|
9 906
|
8 523
|
9 793
|
11 950
|
14 923
|
|
| Other Current Liabilities |
11 544
|
65 002
|
40 808
|
23 179
|
42 136
|
34 663
|
12 008
|
10 144
|
23 161
|
|
| Total Current Liabilities |
75 461
|
147 008
|
102 576
|
82 019
|
117 921
|
132 953
|
304 025
|
264 180
|
175 438
|
|
| Long-Term Debt |
16 192
|
22 620
|
13 123
|
31 026
|
27 638
|
11 366
|
42 864
|
67 234
|
59 064
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6 602
|
|
| Other Liabilities |
5 336
|
8 100
|
8 575
|
11 922
|
16 037
|
14 813
|
11 300
|
11 307
|
12 211
|
|
| Total Liabilities |
96 989
N/A
|
177 728
+83%
|
124 274
-30%
|
124 968
+1%
|
161 596
+29%
|
159 132
-2%
|
358 189
+125%
|
342 721
-4%
|
253 314
-26%
|
|
| Equity | ||||||||||
| Common Stock |
13 064
|
13 064
|
80 000
|
100 000
|
100 000
|
120 000
|
120 000
|
120 000
|
120 000
|
|
| Retained Earnings |
91 507
|
111 520
|
79 517
|
135 039
|
154 131
|
77 365
|
118 495
|
102 658
|
104 129
|
|
| Additional Paid In Capital |
24 378
|
24 378
|
24 378
|
49 915
|
49 915
|
137 781
|
137 781
|
137 781
|
137 781
|
|
| Unrealized Security Profit/Loss |
50 332
|
44 873
|
39 480
|
43 365
|
37 563
|
31 817
|
60 889
|
48 394
|
49 858
|
|
| Other Equity |
211
|
1 020
|
185
|
1 381
|
2 426
|
2 652
|
174
|
399
|
891
|
|
| Total Equity |
179 492
N/A
|
192 816
+7%
|
223 191
+16%
|
326 939
+46%
|
339 182
+4%
|
364 312
+7%
|
436 991
+20%
|
409 232
-6%
|
412 659
+1%
|
|
| Total Liabilities & Equity |
276 481
N/A
|
370 543
+34%
|
347 465
-6%
|
451 907
+30%
|
500 779
+11%
|
523 444
+5%
|
795 180
+52%
|
751 954
-5%
|
665 974
-11%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
960
|
960
|
960
|
1 200
|
1 200
|
1 200
|
1 200
|
1 200
|
1 200
|
|