Multi Garam Utama Tbk PT
IDX:FOLK
Balance Sheet
Balance Sheet Decomposition
Multi Garam Utama Tbk PT
Multi Garam Utama Tbk PT
Balance Sheet
Multi Garam Utama Tbk PT
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
2 961
|
10 166
|
4 932
|
2 066
|
|
| Cash Equivalents |
2 961
|
10 166
|
4 932
|
2 066
|
|
| Short-Term Investments |
5 992
|
8 962
|
0
|
0
|
|
| Total Receivables |
11 764
|
8 800
|
8 902
|
4 778
|
|
| Accounts Receivables |
1 237
|
4 819
|
3 469
|
2 318
|
|
| Other Receivables |
10 527
|
3 981
|
5 433
|
2 461
|
|
| Inventory |
4 954
|
6 144
|
21 562
|
9 781
|
|
| Other Current Assets |
1 640
|
4 505
|
7 921
|
5 403
|
|
| Total Current Assets |
27 312
|
38 577
|
43 317
|
22 028
|
|
| PP&E Net |
1 119
|
3 333
|
16 335
|
13 850
|
|
| Intangible Assets |
145
|
107
|
3 337
|
2 230
|
|
| Goodwill |
2 763
|
2 763
|
2 763
|
2 763
|
|
| Note Receivable |
20 240
|
4 501
|
0
|
1 109
|
|
| Long-Term Investments |
20 247
|
26 660
|
47 920
|
49 062
|
|
| Other Long-Term Assets |
79
|
117
|
6 831
|
3 961
|
|
| Other Assets |
2 763
|
2 763
|
2 763
|
2 763
|
|
| Total Assets |
71 905
N/A
|
76 057
+6%
|
120 504
+58%
|
95 004
-21%
|
|
| Liabilities | |||||
| Accounts Payable |
1 341
|
733
|
1 474
|
2 024
|
|
| Accrued Liabilities |
151
|
294
|
573
|
1 011
|
|
| Short-Term Debt |
13 324
|
182
|
325
|
552
|
|
| Current Portion of Long-Term Debt |
97
|
293
|
505
|
339
|
|
| Other Current Liabilities |
261
|
967
|
6 133
|
5 630
|
|
| Total Current Liabilities |
15 175
|
2 469
|
9 010
|
9 556
|
|
| Long-Term Debt |
0
|
742
|
597
|
89
|
|
| Minority Interest |
4 904
|
2 143
|
1 560
|
10 573
|
|
| Other Liabilities |
210
|
239
|
383
|
504
|
|
| Total Liabilities |
20 289
N/A
|
5 593
-72%
|
8 430
+51%
|
425
N/A
|
|
| Equity | |||||
| Common Stock |
51 672
|
67 563
|
78 963
|
78 963
|
|
| Retained Earnings |
913
|
3 860
|
6 784
|
23 445
|
|
| Additional Paid In Capital |
990
|
990
|
39 862
|
39 863
|
|
| Other Equity |
22
|
32
|
34
|
48
|
|
| Total Equity |
51 616
N/A
|
70 465
+37%
|
112 074
+59%
|
95 429
-15%
|
|
| Total Liabilities & Equity |
71 905
N/A
|
76 057
+6%
|
120 504
+58%
|
95 004
-21%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
3 948
|
3 948
|
3 948
|
3 948
|
|