Toba Surimi Industries Tbk Pt
IDX:CRAB
Balance Sheet
Balance Sheet Decomposition
Toba Surimi Industries Tbk Pt
Toba Surimi Industries Tbk Pt
Balance Sheet
Toba Surimi Industries Tbk Pt
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
15 299
|
36 915
|
20 662
|
24 141
|
18 464
|
44 960
|
|
| Cash |
15 299
|
36 915
|
20 662
|
24 141
|
18 464
|
44 960
|
|
| Total Receivables |
41 067
|
54 680
|
78 176
|
52 163
|
100 476
|
67 212
|
|
| Accounts Receivables |
40 590
|
54 376
|
77 833
|
51 542
|
99 851
|
66 271
|
|
| Other Receivables |
477
|
304
|
343
|
621
|
625
|
942
|
|
| Inventory |
160 264
|
121 050
|
101 266
|
163 848
|
144 487
|
116 051
|
|
| Other Current Assets |
19 532
|
13 900
|
11 190
|
12 555
|
21 010
|
8 890
|
|
| Total Current Assets |
236 162
|
226 544
|
211 295
|
252 708
|
284 438
|
237 114
|
|
| PP&E Net |
71 599
|
70 371
|
68 518
|
63 299
|
61 019
|
57 170
|
|
| PP&E Gross |
71 599
|
70 371
|
68 518
|
63 299
|
61 019
|
57 170
|
|
| Accumulated Depreciation |
69 411
|
79 331
|
88 501
|
97 009
|
104 296
|
111 494
|
|
| Note Receivable |
2 883
|
2 883
|
9 183
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
117
|
276
|
441
|
477
|
1 075
|
1 255
|
|
| Total Assets |
310 761
N/A
|
300 075
-3%
|
289 437
-4%
|
316 484
+9%
|
346 532
+9%
|
295 539
-15%
|
|
| Liabilities | |||||||
| Accounts Payable |
33 521
|
35 102
|
21 178
|
24 705
|
17 883
|
18 159
|
|
| Accrued Liabilities |
3 669
|
3 664
|
3 717
|
4 856
|
5 077
|
4 965
|
|
| Short-Term Debt |
108 234
|
102 577
|
110 591
|
67 131
|
89 802
|
9 886
|
|
| Current Portion of Long-Term Debt |
8 965
|
9 567
|
2 375
|
2 950
|
350
|
0
|
|
| Other Current Liabilities |
7 973
|
10 526
|
6 773
|
22 524
|
25 118
|
28 389
|
|
| Total Current Liabilities |
162 362
|
161 436
|
144 634
|
122 166
|
138 229
|
61 399
|
|
| Long-Term Debt |
17 723
|
5 675
|
3 300
|
350
|
0
|
0
|
|
| Other Liabilities |
26 580
|
26 986
|
28 174
|
14 615
|
14 591
|
14 914
|
|
| Total Liabilities |
206 665
N/A
|
194 097
-6%
|
176 108
-9%
|
137 131
-22%
|
152 820
+11%
|
76 313
-50%
|
|
| Equity | |||||||
| Common Stock |
78 000
|
78 000
|
78 000
|
97 500
|
97 500
|
97 500
|
|
| Retained Earnings |
23 296
|
25 252
|
32 533
|
42 931
|
58 561
|
83 676
|
|
| Additional Paid In Capital |
2 800
|
2 800
|
2 800
|
38 888
|
38 888
|
38 888
|
|
| Other Equity |
0
|
75
|
4
|
34
|
1 237
|
838
|
|
| Total Equity |
104 096
N/A
|
105 978
+2%
|
113 329
+7%
|
179 353
+58%
|
193 712
+8%
|
219 226
+13%
|
|
| Total Liabilities & Equity |
310 761
N/A
|
300 075
-3%
|
289 437
-4%
|
316 484
+9%
|
346 532
+9%
|
295 539
-15%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
1 950
|
1 950
|
1 950
|
1 950
|
1 950
|
1 950
|
|