Geoprima Solusi Tbk PT
IDX:GPSO
Balance Sheet
Balance Sheet Decomposition
Geoprima Solusi Tbk PT
Geoprima Solusi Tbk PT
Balance Sheet
Geoprima Solusi Tbk PT
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
631
|
2 334
|
2 274
|
1 454
|
6 011
|
7 171
|
770
|
|
| Cash |
631
|
2 334
|
2 274
|
1 454
|
6 011
|
7 171
|
770
|
|
| Short-Term Investments |
0
|
4 053
|
100
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4 272
|
7 493
|
8 548
|
3 950
|
7 016
|
11 455
|
12 212
|
|
| Accounts Receivables |
4 271
|
7 476
|
4 350
|
3 610
|
5 805
|
3 315
|
4 778
|
|
| Other Receivables |
1
|
17
|
4 198
|
341
|
1 211
|
8 139
|
7 435
|
|
| Inventory |
28 017
|
22 536
|
21 910
|
18 423
|
18 127
|
16 132
|
16 714
|
|
| Other Current Assets |
7 830
|
6 880
|
1 762
|
22 038
|
3 752
|
4 681
|
939
|
|
| Total Current Assets |
40 749
|
43 298
|
34 594
|
45 865
|
34 905
|
39 438
|
30 636
|
|
| PP&E Net |
698
|
1 135
|
7 795
|
14 686
|
22 745
|
20 134
|
18 435
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
163
|
42
|
12
|
|
| Note Receivable |
0
|
13 518
|
13 977
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
223
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
771
|
1 294
|
7 272
|
2 683
|
3 304
|
2 960
|
6 617
|
|
| Total Assets |
42 219
N/A
|
59 245
+40%
|
63 861
+8%
|
63 234
-1%
|
61 117
-3%
|
62 574
+2%
|
55 699
-11%
|
|
| Liabilities | ||||||||
| Accounts Payable |
16 281
|
6 810
|
6 096
|
4 973
|
2 658
|
2 307
|
2 995
|
|
| Accrued Liabilities |
260
|
372
|
8
|
53
|
105
|
2 986
|
266
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
74
|
73
|
26
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
4 366
|
8 920
|
10 051
|
4 474
|
3 980
|
2 631
|
3 237
|
|
| Total Current Liabilities |
20 981
|
16 175
|
16 181
|
9 500
|
6 743
|
7 924
|
6 499
|
|
| Long-Term Debt |
99
|
26
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3 431
|
3 534
|
2 678
|
3 954
|
4 181
|
3 496
|
3 641
|
|
| Total Liabilities |
24 511
N/A
|
19 735
-19%
|
18 859
-4%
|
13 454
-29%
|
10 923
-19%
|
11 420
+5%
|
10 140
-11%
|
|
| Equity | ||||||||
| Common Stock |
750
|
9 728
|
25 000
|
33 333
|
33 337
|
33 337
|
33 337
|
|
| Retained Earnings |
17 270
|
30 291
|
19 582
|
1 772
|
1 862
|
1 891
|
3 927
|
|
| Additional Paid In Capital |
450
|
450
|
450
|
15 884
|
15 899
|
15 899
|
15 899
|
|
| Other Equity |
762
|
958
|
30
|
1 210
|
904
|
26
|
251
|
|
| Total Equity |
17 708
N/A
|
39 510
+123%
|
45 002
+14%
|
49 780
+11%
|
50 194
+1%
|
51 154
+2%
|
45 559
-11%
|
|
| Total Liabilities & Equity |
42 219
N/A
|
59 245
+40%
|
63 861
+8%
|
63 234
-1%
|
61 117
-3%
|
62 574
+2%
|
55 699
-11%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
667
|
667
|
667
|
667
|
667
|
667
|
667
|
|