Putra Mandiri Jembar Tbk PT
IDX:PMJS
Balance Sheet
Balance Sheet Decomposition
Putra Mandiri Jembar Tbk PT
Putra Mandiri Jembar Tbk PT
Balance Sheet
Putra Mandiri Jembar Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
183 682
|
326 616
|
489 229
|
212 200
|
523 006
|
890 288
|
477 659
|
560 914
|
671 923
|
|
| Cash |
183 682
|
326 616
|
489 229
|
212 200
|
498 006
|
880 788
|
456 659
|
540 414
|
599 923
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
25 000
|
9 500
|
21 000
|
20 500
|
72 000
|
|
| Short-Term Investments |
97 049
|
49 880
|
203 489
|
92 188
|
287 460
|
18 520
|
7 420
|
6 900
|
4 900
|
|
| Total Receivables |
618 125
|
687 074
|
638 276
|
742 119
|
392 878
|
591 970
|
725 351
|
673 740
|
733 526
|
|
| Accounts Receivables |
583 637
|
638 865
|
563 653
|
713 244
|
364 782
|
580 774
|
703 209
|
660 076
|
726 194
|
|
| Other Receivables |
34 488
|
48 209
|
74 623
|
28 875
|
28 096
|
11 196
|
22 142
|
13 664
|
7 333
|
|
| Inventory |
504 676
|
590 829
|
767 671
|
1 334 680
|
624 810
|
973 743
|
1 450 143
|
1 518 149
|
1 048 063
|
|
| Other Current Assets |
152 949
|
74 587
|
88 831
|
174 252
|
117 252
|
94 819
|
66 631
|
70 944
|
88 814
|
|
| Total Current Assets |
1 556 481
|
1 728 986
|
2 187 496
|
2 555 439
|
1 945 407
|
2 569 341
|
2 727 205
|
2 830 646
|
2 547 226
|
|
| PP&E Net |
846 580
|
985 167
|
1 037 740
|
1 118 302
|
1 275 179
|
1 324 994
|
1 382 080
|
1 680 717
|
1 993 996
|
|
| PP&E Gross |
846 580
|
985 167
|
1 037 740
|
1 118 302
|
1 275 179
|
1 324 994
|
1 382 080
|
1 680 717
|
1 993 996
|
|
| Accumulated Depreciation |
142 860
|
152 265
|
172 351
|
187 909
|
217 333
|
252 409
|
292 582
|
332 281
|
401 844
|
|
| Intangible Assets |
0
|
0
|
0
|
3 883
|
3 939
|
3 722
|
9 857
|
9 571
|
2 906
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
44 351
|
49 844
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 120
|
1 538
|
1 538
|
1 000
|
33 503
|
12 350
|
25 287
|
33 285
|
17 470
|
|
| Other Long-Term Assets |
29 820
|
35 863
|
40 301
|
41 417
|
26 110
|
31 683
|
29 979
|
29 411
|
28 262
|
|
| Total Assets |
2 437 002
N/A
|
2 751 555
+13%
|
3 267 075
+19%
|
3 720 040
+14%
|
3 328 489
-11%
|
3 991 932
+20%
|
4 174 408
+5%
|
4 583 630
+10%
|
4 589 861
+0%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
508 323
|
651 978
|
701 734
|
776 528
|
415 014
|
1 016 193
|
910 159
|
1 077 600
|
1 028 613
|
|
| Accrued Liabilities |
26 910
|
40 994
|
38 076
|
39 606
|
23 065
|
57 133
|
65 167
|
54 312
|
39 498
|
|
| Short-Term Debt |
110 673
|
119 423
|
3 616
|
124 137
|
3 750
|
0
|
0
|
0
|
2 500
|
|
| Current Portion of Long-Term Debt |
24 102
|
12 121
|
8 621
|
23 567
|
192 742
|
23 283
|
24 984
|
50 195
|
36 378
|
|
| Other Current Liabilities |
233 885
|
328 182
|
239 676
|
293 267
|
201 514
|
349 305
|
354 935
|
266 689
|
204 425
|
|
| Total Current Liabilities |
903 893
|
1 152 699
|
991 723
|
1 257 105
|
836 085
|
1 445 914
|
1 355 244
|
1 448 796
|
1 311 414
|
|
| Long-Term Debt |
1 158
|
7 423
|
474 464
|
168 551
|
10 026
|
9 433
|
27 661
|
28 448
|
35 266
|
|
| Deferred Income Tax |
14 824
|
6 259
|
4 124
|
6 061
|
7 587
|
10 986
|
11 730
|
4 360
|
4 757
|
|
| Minority Interest |
379 464
|
408 840
|
383 302
|
419 082
|
475 539
|
395 454
|
434 912
|
492 299
|
512 047
|
|
| Other Liabilities |
57 010
|
67 990
|
66 403
|
64 876
|
71 166
|
59 768
|
61 779
|
70 562
|
77 976
|
|
| Total Liabilities |
1 356 350
N/A
|
1 643 212
+21%
|
1 920 017
+17%
|
1 915 675
0%
|
1 400 403
-27%
|
1 921 555
+37%
|
1 891 327
-2%
|
2 044 465
+8%
|
1 941 461
-5%
|
|
| Equity | ||||||||||
| Common Stock |
127 000
|
127 000
|
127 000
|
687 780
|
687 780
|
687 780
|
687 780
|
687 780
|
687 780
|
|
| Retained Earnings |
508 611
|
530 959
|
727 936
|
406 377
|
463 371
|
617 460
|
832 916
|
954 660
|
1 066 176
|
|
| Additional Paid In Capital |
92 108
|
97 464
|
97 751
|
309 808
|
302 413
|
260 558
|
260 558
|
260 558
|
260 558
|
|
| Other Equity |
352 933
|
352 920
|
394 370
|
400 401
|
474 523
|
504 579
|
501 827
|
636 167
|
633 886
|
|
| Total Equity |
1 080 652
N/A
|
1 108 343
+3%
|
1 347 057
+22%
|
1 804 365
+34%
|
1 928 086
+7%
|
2 070 377
+7%
|
2 283 081
+10%
|
2 539 165
+11%
|
2 648 400
+4%
|
|
| Total Liabilities & Equity |
2 437 002
N/A
|
2 751 555
+13%
|
3 267 075
+19%
|
3 720 040
+14%
|
3 328 489
-11%
|
3 991 932
+20%
|
4 174 408
+5%
|
4 583 630
+10%
|
4 589 861
+0%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
10 880
|
10 880
|
10 880
|
13 756
|
13 756
|
13 756
|
13 756
|
13 756
|
13 756
|
|