Hexindo Adiperkasa Tbk PT
IDX:HEXA
Balance Sheet
Balance Sheet Decomposition
Hexindo Adiperkasa Tbk PT
Hexindo Adiperkasa Tbk PT
Balance Sheet
Hexindo Adiperkasa Tbk PT
| Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
8
|
29
|
25
|
17
|
11
|
8
|
10
|
54
|
18
|
58
|
46
|
15
|
36
|
16
|
27
|
17
|
18
|
|
| Cash |
8
|
29
|
25
|
17
|
11
|
8
|
10
|
54
|
18
|
58
|
46
|
15
|
36
|
16
|
27
|
17
|
18
|
|
| Total Receivables |
46
|
51
|
78
|
107
|
122
|
120
|
115
|
61
|
74
|
73
|
93
|
70
|
70
|
111
|
156
|
118
|
162
|
|
| Accounts Receivables |
46
|
51
|
78
|
107
|
121
|
115
|
110
|
59
|
73
|
69
|
93
|
68
|
70
|
110
|
156
|
115
|
156
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
2
|
5
|
4
|
2
|
1
|
4
|
1
|
2
|
0
|
1
|
1
|
3
|
6
|
|
| Inventory |
83
|
96
|
105
|
234
|
246
|
216
|
200
|
115
|
97
|
106
|
162
|
136
|
108
|
133
|
219
|
203
|
212
|
|
| Other Current Assets |
1
|
2
|
3
|
8
|
4
|
3
|
2
|
1
|
1
|
1
|
2
|
4
|
1
|
1
|
2
|
4
|
3
|
|
| Total Current Assets |
138
|
178
|
211
|
366
|
384
|
348
|
327
|
231
|
190
|
238
|
304
|
224
|
214
|
261
|
404
|
343
|
395
|
|
| PP&E Net |
18
|
29
|
31
|
34
|
35
|
39
|
37
|
36
|
36
|
34
|
32
|
32
|
32
|
34
|
50
|
57
|
50
|
|
| PP&E Gross |
18
|
29
|
31
|
34
|
35
|
39
|
37
|
36
|
36
|
34
|
32
|
32
|
32
|
34
|
50
|
57
|
50
|
|
| Accumulated Depreciation |
9
|
20
|
21
|
24
|
28
|
33
|
33
|
34
|
38
|
42
|
47
|
48
|
52
|
55
|
59
|
64
|
70
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Note Receivable |
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
5
|
|
| Other Long-Term Assets |
6
|
5
|
5
|
7
|
12
|
12
|
10
|
10
|
8
|
6
|
5
|
5
|
5
|
4
|
3
|
4
|
5
|
|
| Total Assets |
163
N/A
|
218
+33%
|
253
+16%
|
413
+63%
|
436
+5%
|
404
-7%
|
379
-6%
|
282
-26%
|
239
-15%
|
283
+18%
|
346
+22%
|
266
-23%
|
256
-4%
|
305
+19%
|
463
+52%
|
409
-12%
|
457
+12%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
28
|
89
|
89
|
155
|
68
|
84
|
78
|
18
|
48
|
66
|
73
|
38
|
37
|
95
|
149
|
87
|
74
|
|
| Accrued Liabilities |
6
|
9
|
12
|
16
|
17
|
18
|
15
|
21
|
30
|
42
|
40
|
31
|
20
|
15
|
17
|
15
|
16
|
|
| Short-Term Debt |
46
|
0
|
0
|
35
|
115
|
66
|
41
|
0
|
0
|
0
|
39
|
0
|
0
|
3
|
103
|
103
|
165
|
|
| Current Portion of Long-Term Debt |
10
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
5
|
11
|
14
|
16
|
12
|
12
|
8
|
4
|
8
|
13
|
13
|
8
|
13
|
19
|
15
|
10
|
11
|
|
| Total Current Liabilities |
96
|
113
|
117
|
221
|
211
|
180
|
142
|
43
|
87
|
123
|
166
|
78
|
70
|
133
|
284
|
215
|
268
|
|
| Long-Term Debt |
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
|
| Other Liabilities |
3
|
3
|
4
|
5
|
6
|
6
|
8
|
9
|
8
|
9
|
10
|
9
|
11
|
11
|
12
|
14
|
18
|
|
| Total Liabilities |
104
N/A
|
118
+14%
|
121
+2%
|
227
+87%
|
218
-4%
|
186
-14%
|
151
-19%
|
53
-65%
|
97
+83%
|
133
+37%
|
177
+33%
|
88
-50%
|
82
-7%
|
145
+77%
|
298
+105%
|
230
-23%
|
286
+24%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
7
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
|
| Retained Earnings |
50
|
68
|
101
|
156
|
187
|
186
|
198
|
199
|
111
|
119
|
139
|
147
|
142
|
126
|
134
|
148
|
140
|
|
| Additional Paid In Capital |
2
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
2
|
1
|
0
|
1
|
|
| Total Equity |
59
N/A
|
99
+69%
|
132
+33%
|
187
+42%
|
218
+17%
|
218
0%
|
228
+5%
|
229
+0%
|
142
-38%
|
150
+6%
|
169
+13%
|
178
+5%
|
174
-2%
|
160
-8%
|
166
+4%
|
179
+8%
|
171
-5%
|
|
| Total Liabilities & Equity |
163
N/A
|
218
+33%
|
253
+16%
|
413
+63%
|
436
+5%
|
404
-7%
|
379
-6%
|
282
-26%
|
239
-15%
|
283
+18%
|
346
+22%
|
266
-23%
|
256
-4%
|
305
+19%
|
463
+52%
|
409
-12%
|
457
+12%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
840
|
|