Puradelta Lestari Tbk PT
IDX:DMAS
Balance Sheet
Balance Sheet Decomposition
Puradelta Lestari Tbk PT
Puradelta Lestari Tbk PT
Balance Sheet
Puradelta Lestari Tbk PT
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
261 739
|
221 396
|
306 144
|
243 444
|
227 920
|
160 063
|
95 967
|
104 497
|
87 663
|
691 662
|
763 368
|
1 027 412
|
1 759 472
|
|
| Cash |
261 739
|
221 396
|
306 144
|
243 444
|
227 920
|
160 063
|
95 967
|
104 497
|
87 663
|
198 820
|
104 210
|
146 288
|
90 229
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
492 842
|
659 158
|
881 124
|
1 669 243
|
|
| Short-Term Investments |
970 176
|
1 063 717
|
1 075 411
|
931 736
|
991 785
|
626 083
|
649 705
|
563 111
|
1 288 462
|
709
|
709
|
622
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
49 818
|
82 748
|
1 090 422
|
39 221
|
12
|
130 374
|
459
|
5 478
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
49 818
|
82 748
|
1 090 422
|
39 221
|
0
|
130 019
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
354
|
0
|
0
|
|
| Inventory |
1 808 911
|
1 779 914
|
2 236 256
|
2 427 526
|
2 379 892
|
2 601 937
|
2 679 078
|
2 175 573
|
2 079 427
|
2 282 767
|
2 668 816
|
3 066 890
|
3 588 032
|
|
| Other Current Assets |
139 656
|
111 496
|
48 965
|
892 469
|
114 240
|
97 927
|
60 121
|
75 582
|
247 158
|
282 965
|
234 665
|
247 191
|
687 251
|
|
| Total Current Assets |
3 180 482
|
3 176 522
|
3 666 775
|
4 495 175
|
3 713 837
|
3 535 828
|
3 567 620
|
4 009 185
|
3 741 930
|
3 165 390
|
3 797 720
|
4 341 846
|
6 040 233
|
|
| PP&E Net |
34 807
|
52 410
|
133 651
|
183 362
|
305 374
|
319 502
|
312 803
|
309 630
|
291 978
|
309 679
|
378 580
|
404 762
|
455 063
|
|
| PP&E Gross |
34 807
|
52 410
|
133 651
|
183 362
|
305 374
|
319 502
|
312 803
|
309 630
|
291 978
|
309 679
|
378 580
|
404 762
|
455 063
|
|
| Accumulated Depreciation |
17 162
|
18 745
|
21 389
|
25 218
|
34 543
|
53 693
|
72 672
|
94 685
|
117 224
|
140 123
|
159 892
|
187 314
|
216 980
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
14 827
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
9 985
|
18 957
|
29 796
|
83 693
|
208 150
|
244 180
|
236 686
|
248 763
|
441 457
|
347 569
|
350 051
|
|
| Other Long-Term Assets |
4 866 168
|
4 443 861
|
3 792 416
|
3 309 627
|
3 754 845
|
3 517 092
|
3 411 461
|
3 053 976
|
2 481 639
|
2 390 109
|
2 005 657
|
1 624 331
|
1 409 331
|
|
| Total Assets |
8 081 458
N/A
|
7 672 793
-5%
|
7 602 827
-1%
|
8 007 121
+5%
|
7 803 852
-3%
|
7 470 942
-4%
|
7 500 033
+0%
|
7 616 971
+2%
|
6 752 233
-11%
|
6 113 942
-9%
|
6 623 414
+8%
|
6 718 508
+1%
|
8 254 678
+23%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
0
|
4 610
|
53 562
|
39 345
|
18 364
|
2 099
|
31 093
|
9 743
|
31 346
|
10 711
|
27 957
|
17 061
|
|
| Accrued Liabilities |
24 866
|
14 631
|
521
|
5 276
|
17 962
|
18 999
|
6 572
|
41 192
|
1 630
|
413
|
1 448
|
3 871
|
1 821
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500 000
|
|
| Current Portion of Long-Term Debt |
684 988
|
342 291
|
0
|
0
|
0
|
0
|
0
|
0
|
655
|
703
|
0
|
566
|
566
|
|
| Other Current Liabilities |
1 130 331
|
917 785
|
596 992
|
770 557
|
338 102
|
400 439
|
270 735
|
1 007 996
|
1 154 950
|
667 950
|
776 487
|
695 315
|
433 645
|
|
| Total Current Liabilities |
1 840 185
|
1 274 707
|
909 293
|
829 395
|
395 409
|
437 802
|
279 406
|
1 080 281
|
1 166 978
|
700 412
|
788 646
|
727 710
|
953 094
|
|
| Long-Term Debt |
1 743 723
|
956 815
|
286 213
|
0
|
0
|
0
|
0
|
0
|
703
|
0
|
0
|
532
|
0
|
|
| Minority Interest |
2 172
|
2 319
|
2 773
|
3 054
|
3 364
|
3 764
|
3 509
|
3 406
|
3 537
|
2 994
|
3 165
|
3 304
|
3 833
|
|
| Other Liabilities |
8 192
|
10 462
|
11 945
|
17 128
|
20 058
|
27 302
|
32 124
|
40 951
|
56 494
|
62 356
|
110 120
|
109 873
|
87 083
|
|
| Total Liabilities |
3 594 272
N/A
|
2 244 303
-38%
|
1 210 224
-46%
|
849 577
-30%
|
418 831
-51%
|
468 868
+12%
|
315 039
-33%
|
1 124 637
+257%
|
1 227 713
+9%
|
765 763
-38%
|
901 931
+18%
|
841 419
-7%
|
1 044 010
+24%
|
|
| Equity | ||||||||||||||
| Common Stock |
4 337 830
|
4 337 830
|
4 337 830
|
4 819 811
|
4 819 811
|
4 819 811
|
4 819 811
|
4 819 811
|
4 819 811
|
4 819 811
|
4 819 811
|
4 819 811
|
4 819 811
|
|
| Retained Earnings |
265 451
|
1 206 755
|
2 170 868
|
1 958 003
|
2 185 480
|
1 802 532
|
1 985 453
|
1 292 792
|
324 979
|
148 637
|
521 942
|
677 548
|
2 011 127
|
|
| Additional Paid In Capital |
116 095
|
116 095
|
116 095
|
379 730
|
379 730
|
379 730
|
379 730
|
379 730
|
379 730
|
379 730
|
379 730
|
379 730
|
379 730
|
|
| Total Equity |
4 487 186
N/A
|
5 428 490
+21%
|
6 392 603
+18%
|
7 157 544
+12%
|
7 385 021
+3%
|
7 002 074
-5%
|
7 184 995
+3%
|
6 492 334
-10%
|
5 524 520
-15%
|
5 348 179
-3%
|
5 721 483
+7%
|
5 877 090
+3%
|
7 210 669
+23%
|
|
| Total Liabilities & Equity |
8 081 458
N/A
|
7 672 793
-5%
|
7 602 827
-1%
|
8 007 121
+5%
|
7 803 852
-3%
|
7 470 942
-4%
|
7 500 033
+0%
|
7 616 971
+2%
|
6 752 233
-11%
|
6 113 942
-9%
|
6 623 414
+8%
|
6 718 508
+1%
|
8 254 678
+23%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
43 378
|
43 378
|
43 378
|
48 198
|
48 198
|
48 198
|
48 198
|
48 198
|
48 198
|
48 198
|
48 198
|
48 198
|
48 198
|
|