Daya Intiguna Yasa Tbk PT
IDX:MDIY
Balance Sheet
Balance Sheet Decomposition
Daya Intiguna Yasa Tbk PT
Daya Intiguna Yasa Tbk PT
Balance Sheet
Daya Intiguna Yasa Tbk PT
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
88 390
|
131 550
|
291 408
|
672 747
|
|
| Cash |
78 389
|
121 549
|
291 400
|
672 747
|
|
| Cash Equivalents |
10 001
|
10 001
|
8
|
0
|
|
| Total Receivables |
713 845
|
492 846
|
107 521
|
612
|
|
| Accounts Receivables |
709 437
|
487 681
|
92 340
|
0
|
|
| Other Receivables |
4 408
|
5 165
|
15 181
|
612
|
|
| Inventory |
284 713
|
522 973
|
929 571
|
1 894 930
|
|
| Other Current Assets |
124 938
|
205 349
|
272 189
|
679 785
|
|
| Total Current Assets |
1 211 886
|
1 352 718
|
1 600 689
|
3 248 074
|
|
| PP&E Net |
390 958
|
882 853
|
1 493 558
|
2 685 137
|
|
| PP&E Gross |
390 958
|
882 853
|
1 493 558
|
2 685 137
|
|
| Accumulated Depreciation |
112 274
|
260 466
|
562 053
|
1 850 304
|
|
| Intangible Assets |
0
|
0
|
0
|
15
|
|
| Note Receivable |
505 802
|
550 415
|
504 655
|
271 999
|
|
| Other Long-Term Assets |
11 972
|
13 215
|
46 334
|
130 081
|
|
| Total Assets |
2 120 618
N/A
|
2 799 201
+32%
|
3 645 236
+30%
|
6 335 306
+74%
|
|
| Liabilities | |||||
| Accounts Payable |
4 385
|
12 020
|
22 383
|
29 138
|
|
| Accrued Liabilities |
277 179
|
505 241
|
690 807
|
525 091
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
50 912
|
125 224
|
370 974
|
1 113 232
|
|
| Other Current Liabilities |
70 183
|
176 135
|
280 296
|
478 473
|
|
| Total Current Liabilities |
402 659
|
818 620
|
1 364 460
|
2 145 934
|
|
| Long-Term Debt |
66 410
|
41 440
|
153 124
|
1 074 811
|
|
| Deferred Income Tax |
0
|
1 687
|
0
|
0
|
|
| Minority Interest |
57 143
|
82 352
|
113 407
|
25 617
|
|
| Other Liabilities |
1 188 628
|
1 347 035
|
1 267 165
|
27 861
|
|
| Total Liabilities |
1 714 840
N/A
|
2 291 134
+34%
|
2 898 156
+26%
|
3 274 223
+13%
|
|
| Equity | |||||
| Common Stock |
616 500
|
616 500
|
618 700
|
629 761
|
|
| Retained Earnings |
210 818
|
108 477
|
129 395
|
1 008 379
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 423 928
|
|
| Other Equity |
96
|
44
|
1 015
|
985
|
|
| Total Equity |
405 778
N/A
|
508 067
+25%
|
747 080
+47%
|
3 061 083
+310%
|
|
| Total Liabilities & Equity |
2 120 618
N/A
|
2 799 201
+32%
|
3 645 236
+30%
|
6 335 306
+74%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
25 190
|
25 190
|
25 190
|
25 190
|
|