Ecocare Indo Pasifik PT Tbk
IDX:HYGN
Balance Sheet
Balance Sheet Decomposition
Ecocare Indo Pasifik PT Tbk
Ecocare Indo Pasifik PT Tbk
Balance Sheet
Ecocare Indo Pasifik PT Tbk
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
13 989
|
21 788
|
12 750
|
8 543
|
13 505
|
|
| Cash |
9 989
|
17 788
|
8 750
|
8 543
|
13 505
|
|
| Cash Equivalents |
4 000
|
4 000
|
4 000
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
1 966
|
1 980
|
12 035
|
|
| Total Receivables |
18 896
|
21 174
|
34 021
|
37 493
|
44 601
|
|
| Accounts Receivables |
18 016
|
16 369
|
20 280
|
32 887
|
43 533
|
|
| Other Receivables |
880
|
4 805
|
13 741
|
4 606
|
1 068
|
|
| Inventory |
11 431
|
12 497
|
11 956
|
17 221
|
25 277
|
|
| Other Current Assets |
3 048
|
4 494
|
2 727
|
6 692
|
11 493
|
|
| Total Current Assets |
47 364
|
59 953
|
63 420
|
71 928
|
106 911
|
|
| PP&E Net |
43 002
|
40 600
|
47 780
|
53 661
|
79 915
|
|
| PP&E Gross |
43 002
|
40 600
|
47 780
|
53 661
|
79 915
|
|
| Accumulated Depreciation |
92 981
|
107 626
|
74 594
|
78 261
|
95 895
|
|
| Intangible Assets |
1 563
|
1 613
|
778
|
654
|
529
|
|
| Note Receivable |
618
|
280
|
605
|
1 449
|
3 017
|
|
| Long-Term Investments |
3 975
|
7 061
|
9 747
|
9 080
|
20 136
|
|
| Other Long-Term Assets |
2 639
|
2 247
|
3 256
|
3 881
|
4 315
|
|
| Total Assets |
99 160
N/A
|
111 756
+13%
|
125 586
+12%
|
140 654
+12%
|
214 823
+53%
|
|
| Liabilities | ||||||
| Accounts Payable |
14 905
|
12 867
|
8 332
|
11 405
|
11 753
|
|
| Accrued Liabilities |
15 683
|
14 872
|
12 363
|
7 467
|
4 916
|
|
| Short-Term Debt |
1 694
|
4 212
|
7 336
|
17 868
|
8 506
|
|
| Current Portion of Long-Term Debt |
2 710
|
3 558
|
3 434
|
4 679
|
5 533
|
|
| Other Current Liabilities |
9 775
|
9 818
|
11 665
|
9 613
|
10 746
|
|
| Total Current Liabilities |
44 766
|
45 327
|
43 130
|
51 031
|
41 453
|
|
| Long-Term Debt |
2 211
|
3 241
|
2 551
|
3 296
|
2 316
|
|
| Minority Interest |
319
|
280
|
173
|
350
|
188
|
|
| Other Liabilities |
8 691
|
9 241
|
10 928
|
11 833
|
12 465
|
|
| Total Liabilities |
55 987
N/A
|
58 089
+4%
|
56 781
-2%
|
65 810
+16%
|
56 047
-15%
|
|
| Equity | ||||||
| Common Stock |
3 000
|
3 000
|
3 000
|
40 000
|
50 500
|
|
| Retained Earnings |
28 856
|
39 350
|
54 487
|
23 527
|
37 219
|
|
| Additional Paid In Capital |
11 317
|
11 317
|
11 317
|
11 317
|
71 057
|
|
| Total Equity |
43 173
N/A
|
53 667
+24%
|
68 804
+28%
|
74 844
+9%
|
158 776
+112%
|
|
| Total Liabilities & Equity |
99 160
N/A
|
111 756
+13%
|
125 586
+12%
|
140 654
+12%
|
214 823
+53%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
2 525
|
2 525
|
2 525
|
2 525
|
2 525
|
|