Nusa Palapa Gemilang Tbk PT
IDX:NPGF
Balance Sheet
Balance Sheet Decomposition
Nusa Palapa Gemilang Tbk PT
Nusa Palapa Gemilang Tbk PT
Balance Sheet
Nusa Palapa Gemilang Tbk PT
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 863
|
3 861
|
680
|
1 978
|
4 437
|
509
|
1 195
|
8 056
|
|
| Cash |
1 863
|
3 861
|
680
|
1 978
|
4 437
|
509
|
1 195
|
8 056
|
|
| Total Receivables |
111 842
|
109 721
|
133 102
|
135 682
|
141 900
|
106 652
|
94 767
|
121 149
|
|
| Accounts Receivables |
111 728
|
109 564
|
132 964
|
135 384
|
141 818
|
101 416
|
94 482
|
121 108
|
|
| Other Receivables |
114
|
157
|
138
|
298
|
81
|
5 236
|
285
|
41
|
|
| Inventory |
47 794
|
52 597
|
45 512
|
67 612
|
76 193
|
52 234
|
96 777
|
99 653
|
|
| Other Current Assets |
84
|
64
|
9 589
|
9 623
|
1 376
|
2 068
|
216
|
504
|
|
| Total Current Assets |
161 583
|
166 243
|
188 882
|
214 895
|
223 906
|
161 464
|
192 956
|
229 362
|
|
| PP&E Net |
49 438
|
64 458
|
100 692
|
101 060
|
171 377
|
194 266
|
73 498
|
81 940
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
194 266
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
40 868
|
0
|
0
|
|
| Note Receivable |
19 597
|
19 597
|
19 597
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1 959
|
2 121
|
2 314
|
2 947
|
3 113
|
12 228
|
5 821
|
3 734
|
|
| Total Assets |
232 578
N/A
|
252 418
+9%
|
311 486
+23%
|
318 902
+2%
|
398 395
+25%
|
367 959
-8%
|
272 275
-26%
|
315 037
+16%
|
|
| Liabilities | |||||||||
| Accounts Payable |
7 971
|
16 986
|
6 365
|
15 692
|
39 150
|
26 458
|
8 758
|
4 068
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
137
|
6 148
|
0
|
0
|
|
| Short-Term Debt |
129 564
|
130 672
|
134 241
|
136 968
|
133 154
|
158 826
|
28 080
|
73 234
|
|
| Other Current Liabilities |
317
|
382
|
3 906
|
2 791
|
5 028
|
2 291
|
403
|
188
|
|
| Total Current Liabilities |
137 852
|
148 040
|
144 511
|
155 450
|
177 470
|
193 722
|
37 241
|
77 490
|
|
| Long-Term Debt |
30 065
|
33 339
|
23 587
|
13 869
|
5 215
|
304
|
660
|
0
|
|
| Other Liabilities |
3 066
|
3 492
|
3 784
|
4 631
|
5 143
|
1 624
|
1 939
|
1 949
|
|
| Total Liabilities |
170 984
N/A
|
184 871
+8%
|
171 883
-7%
|
173 950
+1%
|
187 828
+8%
|
195 650
+4%
|
39 840
-80%
|
79 439
+99%
|
|
| Equity | |||||||||
| Common Stock |
8 065
|
8 065
|
129 609
|
129 609
|
162 012
|
162 012
|
162 012
|
162 012
|
|
| Retained Earnings |
53 531
|
59 488
|
10 003
|
15 357
|
19 646
|
18 605
|
41 530
|
44 515
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
28 929
|
28 929
|
28 929
|
28 929
|
|
| Other Equity |
3
|
6
|
10
|
15
|
20
|
27
|
35
|
143
|
|
| Total Equity |
61 594
N/A
|
67 547
+10%
|
139 603
+107%
|
144 951
+4%
|
210 567
+45%
|
172 309
-18%
|
232 435
+35%
|
235 598
+1%
|
|
| Total Liabilities & Equity |
232 578
N/A
|
252 418
+9%
|
311 486
+23%
|
318 902
+2%
|
398 395
+25%
|
367 959
-8%
|
272 275
-26%
|
315 037
+16%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
2 592
|
2 592
|
2 592
|
2 592
|
3 240
|
3 240
|
3 240
|
3 240
|
|