Multikarya Asia Pasifik Raya Tbk PT
IDX:MKAP
Balance Sheet
Balance Sheet Decomposition
Multikarya Asia Pasifik Raya Tbk PT
Multikarya Asia Pasifik Raya Tbk PT
Balance Sheet
Multikarya Asia Pasifik Raya Tbk PT
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
1 971
|
2 848
|
15 362
|
13 258
|
40 484
|
|
| Cash |
1 971
|
2 848
|
15 362
|
13 258
|
40 484
|
|
| Short-Term Investments |
0
|
0
|
2 000
|
0
|
0
|
|
| Total Receivables |
26 760
|
19 535
|
49 145
|
48 760
|
110 465
|
|
| Accounts Receivables |
22 216
|
19 323
|
48 954
|
47 768
|
110 218
|
|
| Other Receivables |
4 544
|
212
|
190
|
991
|
247
|
|
| Inventory |
55 864
|
75 764
|
61 694
|
64 261
|
134 722
|
|
| Other Current Assets |
17 087
|
35 144
|
26 137
|
29 883
|
80 276
|
|
| Total Current Assets |
101 682
|
133 291
|
154 337
|
156 161
|
365 947
|
|
| PP&E Net |
109 354
|
92 188
|
82 552
|
132 923
|
150 999
|
|
| PP&E Gross |
109 354
|
92 188
|
82 552
|
132 923
|
150 999
|
|
| Accumulated Depreciation |
141 590
|
143 169
|
146 585
|
152 939
|
166 595
|
|
| Intangible Assets |
54
|
452
|
295
|
151
|
146
|
|
| Note Receivable |
7 561
|
7 561
|
0
|
0
|
0
|
|
| Long-Term Investments |
39 956
|
23 975
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2 384
|
829
|
762
|
850
|
2 064
|
|
| Total Assets |
260 991
N/A
|
258 295
-1%
|
237 947
-8%
|
290 086
+22%
|
519 155
+79%
|
|
| Liabilities | ||||||
| Accounts Payable |
25 097
|
20 393
|
24 619
|
27 148
|
40 010
|
|
| Accrued Liabilities |
924
|
789
|
1 550
|
2 855
|
5 558
|
|
| Short-Term Debt |
48 004
|
56 516
|
69 356
|
40 417
|
143 660
|
|
| Current Portion of Long-Term Debt |
9 994
|
8 493
|
3 700
|
11 491
|
15 390
|
|
| Other Current Liabilities |
672
|
1 060
|
1 440
|
2 906
|
4 724
|
|
| Total Current Liabilities |
84 691
|
87 250
|
100 665
|
84 818
|
209 343
|
|
| Long-Term Debt |
42 270
|
28 531
|
1 741
|
36 885
|
27 650
|
|
| Other Liabilities |
10 363
|
3 240
|
3 369
|
4 222
|
4 409
|
|
| Total Liabilities |
137 324
N/A
|
119 021
-13%
|
105 775
-11%
|
125 925
+19%
|
241 401
+92%
|
|
| Equity | ||||||
| Common Stock |
45 000
|
45 000
|
45 000
|
130 000
|
162 500
|
|
| Retained Earnings |
70 887
|
85 906
|
78 751
|
25 985
|
66 661
|
|
| Additional Paid In Capital |
471
|
471
|
0
|
0
|
40 029
|
|
| Other Equity |
7 310
|
7 898
|
8 421
|
8 176
|
8 564
|
|
| Total Equity |
123 667
N/A
|
139 274
+13%
|
132 172
-5%
|
164 161
+24%
|
277 754
+69%
|
|
| Total Liabilities & Equity |
260 991
N/A
|
258 295
-1%
|
237 947
-8%
|
290 086
+22%
|
519 155
+79%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
3 250
|
3 250
|
3 250
|
3 250
|
3 250
|
|