Singaraja Putra Tbk PT
IDX:SINI
Balance Sheet
Balance Sheet Decomposition
Singaraja Putra Tbk PT
Singaraja Putra Tbk PT
Balance Sheet
Singaraja Putra Tbk PT
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
558
|
518
|
4 383
|
4 559
|
2 247
|
4 512
|
15 653
|
29 440
|
|
| Cash |
558
|
0
|
0
|
0
|
0
|
3 033
|
11 035
|
7 525
|
|
| Cash Equivalents |
0
|
518
|
4 383
|
4 559
|
2 247
|
1 479
|
4 617
|
21 915
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
|
| Total Receivables |
46
|
5 829
|
3 052
|
8 789
|
14 616
|
40 180
|
22 761
|
59 713
|
|
| Accounts Receivables |
14
|
3 333
|
3 042
|
8 777
|
14 504
|
40 081
|
22 697
|
59 641
|
|
| Other Receivables |
32
|
2 496
|
10
|
12
|
112
|
99
|
64
|
72
|
|
| Inventory |
71 369
|
82 996
|
72 223
|
46 219
|
61 472
|
76 524
|
83 567
|
113 446
|
|
| Other Current Assets |
11 505
|
4 660
|
22 408
|
29 081
|
34 448
|
22 354
|
6 486
|
8 600
|
|
| Total Current Assets |
83 479
|
94 003
|
102 067
|
88 648
|
112 783
|
142 091
|
128 477
|
211 209
|
|
| PP&E Net |
28 224
|
37 819
|
41 570
|
47 149
|
53 066
|
333 983
|
378 302
|
454 851
|
|
| PP&E Gross |
28 224
|
37 819
|
41 570
|
47 149
|
53 066
|
333 983
|
378 302
|
454 851
|
|
| Accumulated Depreciation |
15 194
|
16 510
|
19 738
|
23 183
|
26 325
|
33 963
|
40 532
|
41 725
|
|
| Note Receivable |
25 129
|
25 129
|
25 521
|
8 250
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
9 282
|
19 745
|
9 384
|
9 630
|
9 138
|
87 744
|
89 696
|
140 840
|
|
| Total Assets |
146 113
N/A
|
176 696
+21%
|
178 542
+1%
|
153 677
-14%
|
174 988
+14%
|
563 819
+222%
|
596 476
+6%
|
806 900
+35%
|
|
| Liabilities | |||||||||
| Accounts Payable |
88 538
|
80 873
|
63 523
|
42 826
|
42 436
|
74 677
|
65 874
|
159 673
|
|
| Accrued Liabilities |
2 159
|
3 057
|
3 269
|
4 508
|
3 397
|
3 290
|
2 877
|
5 015
|
|
| Short-Term Debt |
0
|
14 913
|
19 805
|
22 946
|
7 898
|
25 993
|
929 547
|
981 871
|
|
| Current Portion of Long-Term Debt |
102
|
5 090
|
5 849
|
6 492
|
7 665
|
11 554
|
11 756
|
7 676
|
|
| Other Current Liabilities |
54 125
|
22 342
|
21 369
|
11 304
|
44 751
|
4 377
|
3 762
|
89 456
|
|
| Total Current Liabilities |
144 925
|
126 275
|
113 815
|
88 075
|
106 147
|
119 891
|
1 013 817
|
1 243 690
|
|
| Long-Term Debt |
186
|
33 451
|
28 311
|
22 325
|
15 883
|
30 380
|
21 292
|
20 262
|
|
| Minority Interest |
0
|
607
|
1 033
|
3 556
|
9 447
|
15 234
|
66 383
|
74 238
|
|
| Other Liabilities |
10 430
|
10 242
|
11 116
|
14 732
|
12 927
|
133 316
|
184 940
|
189 002
|
|
| Total Liabilities |
155 541
N/A
|
170 575
+10%
|
154 275
-10%
|
128 688
-17%
|
144 403
+12%
|
298 821
+107%
|
1 286 432
+331%
|
1 527 193
+19%
|
|
| Equity | |||||||||
| Common Stock |
100
|
27 500
|
45 000
|
46 479
|
46 830
|
48 100
|
48 100
|
48 100
|
|
| Retained Earnings |
9 528
|
3 164
|
1 735
|
1 936
|
1 832
|
7 814
|
4 700
|
35 038
|
|
| Additional Paid In Capital |
0
|
19 321
|
19 190
|
18 968
|
18 915
|
18 725
|
733 355
|
733 355
|
|
| Other Equity |
0
|
1 107
|
192
|
586
|
837
|
227 808
|
0
|
0
|
|
| Total Equity |
9 428
N/A
|
6 121
N/A
|
24 267
+296%
|
24 989
+3%
|
30 584
+22%
|
264 997
+766%
|
689 955
N/A
|
720 294
-4%
|
|
| Total Liabilities & Equity |
146 113
N/A
|
176 696
+21%
|
178 542
+1%
|
153 677
-14%
|
174 988
+14%
|
563 819
+222%
|
596 476
+6%
|
806 900
+35%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
450
|
450
|
450
|
465
|
468
|
481
|
481
|
481
|
|