PT Menthobi Karyatama Raya Tbk
IDX:MKTR
Balance Sheet
Balance Sheet Decomposition
PT Menthobi Karyatama Raya Tbk
PT Menthobi Karyatama Raya Tbk
Balance Sheet
PT Menthobi Karyatama Raya Tbk
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
11 901
|
49 794
|
303 675
|
188 244
|
164 520
|
|
| Cash |
11 901
|
49 794
|
303 675
|
188 244
|
164 520
|
|
| Total Receivables |
19 546
|
16 816
|
15 956
|
35 725
|
42 503
|
|
| Accounts Receivables |
8 623
|
12 525
|
14 586
|
24 998
|
29 794
|
|
| Other Receivables |
10 923
|
4 291
|
1 370
|
10 728
|
12 709
|
|
| Inventory |
18 661
|
62 114
|
28 457
|
45 617
|
67 949
|
|
| Other Current Assets |
12 969
|
38 058
|
112 359
|
268 430
|
393 786
|
|
| Total Current Assets |
63 077
|
166 781
|
460 446
|
538 016
|
668 758
|
|
| PP&E Net |
458 592
|
430 103
|
443 480
|
688 051
|
778 589
|
|
| PP&E Gross |
458 592
|
430 103
|
443 480
|
688 051
|
778 589
|
|
| Accumulated Depreciation |
55 757
|
73 095
|
86 294
|
104 429
|
128 856
|
|
| Intangible Assets |
697
|
0
|
0
|
20 738
|
18 872
|
|
| Note Receivable |
56 954
|
41 531
|
52 802
|
74 769
|
43 363
|
|
| Other Long-Term Assets |
172 824
|
10 622
|
9 508
|
10 220
|
8 857
|
|
| Total Assets |
752 145
N/A
|
649 037
-14%
|
966 236
+49%
|
1 331 795
+38%
|
1 518 438
+14%
|
|
| Liabilities | ||||||
| Accounts Payable |
18 703
|
17 486
|
18 398
|
40 302
|
36 912
|
|
| Accrued Liabilities |
8 045
|
7 719
|
6 368
|
12 353
|
6 751
|
|
| Short-Term Debt |
22 000
|
20 000
|
65 000
|
27 990
|
20 000
|
|
| Current Portion of Long-Term Debt |
42 699
|
71 021
|
81 882
|
66 977
|
72 725
|
|
| Other Current Liabilities |
50 900
|
56 844
|
39 693
|
18 532
|
35 054
|
|
| Total Current Liabilities |
142 347
|
173 070
|
211 340
|
166 153
|
171 441
|
|
| Long-Term Debt |
359 036
|
287 652
|
208 414
|
576 969
|
712 406
|
|
| Deferred Income Tax |
327
|
0
|
0
|
27
|
96
|
|
| Minority Interest |
1 209
|
1 452
|
1 357
|
1 491
|
1 700
|
|
| Other Liabilities |
2 215
|
2 730
|
3 075
|
4 170
|
5 160
|
|
| Total Liabilities |
505 134
N/A
|
464 904
-8%
|
424 185
-9%
|
748 810
+77%
|
890 802
+19%
|
|
| Equity | ||||||
| Common Stock |
95 000
|
95 000
|
120 000
|
120 001
|
120 524
|
|
| Retained Earnings |
177
|
15 128
|
79 576
|
120 492
|
156 518
|
|
| Additional Paid In Capital |
0
|
74 005
|
342 008
|
342 025
|
350 128
|
|
| Other Equity |
152 188
|
0
|
466
|
466
|
466
|
|
| Total Equity |
247 011
N/A
|
184 132
-25%
|
542 050
+194%
|
582 985
+8%
|
627 636
+8%
|
|
| Total Liabilities & Equity |
752 145
N/A
|
649 037
-14%
|
966 236
+49%
|
1 331 795
+38%
|
1 518 438
+14%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
12 000
|
12 000
|
12 000
|
12 000
|
12 052
|
|