	Golden Eagle Energy Tbk PT IDX:SMMT	ID
	Soho China Ltd HKEX:410	CN
	Fubotv Inc NYSE:FUBO	US

	Dec-2001	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024
Assets
Cash & Cash Equivalents	495	471	933	490	3 768	2 092	2 251	2 104	3 351	6 521	4 529	31 336	95 959	126 496	49 751	15 682	17 430	45 625	26 062	0	0	0	43 887	96 315
Cash	0	0	0	0	0	0	0	0	0	0	0	31 336	95 959	126 496	49 751	0	0	0	26 062	0	0	0	43 887	96 315
Cash Equivalents	495	471	933	490	3 768	2 092	2 251	2 104	3 351	6 521	4 529	0	0	0	0	15 682	17 430	45 625	0	0	0	0	0	0
Short-Term Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	50 000	35 000	118 000	0	0	3
Total Receivables	798	1 025	1 783	2 433	4 172	3 338	2 042	2 387	1 909	2 476	716	9 737	2 531	0	0	2 695	2 758	2 809	2 860	9 152	36 525	3	4	4
Accounts Receivables	491	643	1 345	1 565	2 347	995	1 834	2 168	829	2 227	420	0	0	0	0	1 017	1 087	1 247	1 074	8 803	36 020	3	4	3
Other Receivables	307	382	438	868	1 825	2 343	208	219	1 080	249	296	9 737	0	0	0	1 678	1 671	1 562	1 786	349	506	0	0	1
Inventory	812	562	767	692	796	797	965	1 237	1 227	933	1 086	75	12 990	0	0	2 983	2 671	6 240	3 421	15 789	10 500	1	3	7
Other Current Assets	402	737	951	974	1 236	1 432	1 264	960	898	454	828	124 873	71 812	0	58 215	310	2 930	3 077	3 035	3 129	2 542	1	2	7
Total Current Assets	2 506	2 794	4 435	4 590	9 971	7 657	6 522	6 687	7 385	10 383	7 159	166 021	183 291	0	58 215	21 670	25 789	57 751	85 378	93 578	237 930	10	11	27
PP&E Net	4 437	3 512	3 574	2 980	4 605	4 051	3 657	3 294	2 109	4 264	1 452	2 439	40 255	0	0	36 597	385 612	399 069	386 011	358 695	332 610	16	15	16
PP&E Gross	4 437	3 512	3 574	2 980	4 605	4 051	3 657	3 294	2 109	4 264	1 452	2 439	40 255	0	0	0	0	0	386 011	358 695	332 610	16	15	16
Accumulated Depreciation	4 208	4 348	4 436	4 146	4 964	6 203	7 358	8 791	9 232	11 139	8 660	914	3 743	11 589	20 038	0	0	0	73 487	87 619	214 165	16	18	3
Intangible Assets	12 070	11 360	6 370	5 945	5 521	5 096	4 671	4 247	3 822	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Goodwill	0	0	0	0	0	0	0	0	0	0	0	1 315	1 315	0	0	1 315	1 315	1 315	1 315	1 315	1 315	0	0	0
Long-Term Investments	0	0	0	0	0	0	0	0	0	0	0	187 384	211 805	0	0	235 806	297 722	429 960	352 752	367 419	411 919	26	21	27
Other Long-Term Assets	2 847	2 430	2 508	2 453	5 897	6 112	5 996	6 105	5 407	640	212	123 021	189 984	0	0	341 355	15 226	12 471	46 056	60 779	67 866	19	14	15
Other Assets	0	0	0	0	0	0	0	0	0	0	0	1 315	1 315	0	0	1 315	1 315	1 315	1 315	1 315	1 315	0	0	0
Total Assets	21 859 N/A	20 096 -8%	16 886 -16%	15 968 -5%	25 994 +63%	22 916 -12%	20 846 -9%	20 332 -2%	18 723 -8%	15 287 -18%	8 822 -42%	480 179 +5 343%	626 650 +31%	0 N/A	0 N/A	636 742 N/A	725 664 +14%	900 566 +24%	871 513 -3%	881 786 +1%	1 051 640 +19%	71 -100%	60 -15%	84 +40%
Liabilities
Accounts Payable	513	763	2 025	610	1 137	1 445	1 350	785	1 036	1 034	1 032	0	0	0	0	998	293	2 983	4 701	23 263	11 591	3	4	10
Accrued Liabilities	925	1 047	1 267	1 885	2 079	2 061	1 954	608	577	707	927	992	1 269	0	0	5 498	3 800	21 009	6 064	33 605	26 165	3	5	3
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	66 652	60 029	66 596	23 681	0	0	0
Current Portion of Long-Term Debt	0	0	0	0	0	0	0	0	0	0	0	295	6 735	0	0	41 490	69 691	34 338	26 245	9 291	12 922	0	0	0
Other Current Liabilities	2 248	2 104	2 391	3 386	2 371	2 751	3 392	2 215	2 315	391	22 359	31 273	30 940	0	0	33 592	46 894	50 847	42 724	27 372	37 512	4	2	13
Total Current Liabilities	3 687	3 913	5 683	5 880	5 588	6 258	6 696	3 608	3 928	2 131	24 318	32 561	38 944	0	0	81 577	120 678	175 830	139 763	160 127	111 872	10	10	25
Long-Term Debt	0	0	0	0	0	0	0	0	0	0	0	520	121 492	0	0	170 881	180 365	159 759	140 684	150 437	117 047	0	0	0
Deferred Income Tax	513	0	0	0	152	186	239	768	1 905	1 995	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	33 824	35 220	0	0	20 189	27 372	34 977	5 423	12 266	4 138	3	3	4
Other Liabilities	12 480	11 622	11 428	13 935	24 236	21 731	20 211	26 731	22 597	23 976	2 132	1 085	1 987	0	0	3 091	5 260	6 842	6 621	6 665	4 874	0	2	2
Total Liabilities	16 680 N/A	15 535 -7%	17 110 +10%	19 815 +16%	29 976 +51%	28 175 -6%	27 145 -4%	31 106 +15%	28 430 -9%	28 102 -1%	26 450 -6%	67 990 +157%	197 642 +191%	0 N/A	0 N/A	275 739 N/A	333 676 +21%	307 454 -8%	281 645 -8%	304 962 +8%	237 931 -22%	13 -100%	16 +25%	31 +99%
Equity
Common Stock	10 000	10 000	10 000	10 000	10 000	10 000	10 000	10 000	10 000	10 000	10 000	112 500	112 500	0	0	393 750	393 750	393 750	393 750	393 750	393 750	24	24	36
Retained Earnings	2 472	1 006	6 741	8 714	8 848	10 126	11 166	12 006	10 939	14 048	28 359	678	17 496	0	0	52 389	21 330	55 281	62 106	45 577	279 015	24	11	17
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	301 824	299 012	0	0	17 762	17 762	17 762	17 762	17 762	17 762	1	1	7
Other Equity	7 292	4 433	3 483	5 133	5 133	5 133	5 133	8 767	8 767	8 767	730	2 812	0	0	0	1 881	1 806	126 320	116 251	119 735	123 183	9	9	7
Total Equity	5 180 N/A	4 561 -12%	224 N/A	3 847 -1 617%	3 982 -4%	5 259 -32%	6 299 -20%	10 774 -71%	9 706 +10%	12 816 -32%	17 628 -38%	412 189 N/A	429 008 +4%	0 N/A	0 N/A	361 004 N/A	391 988 +9%	593 113 +51%	589 869 -1%	576 824 -2%	813 710 +41%	58 -100%	45 -23%	53 +19%
Total Liabilities & Equity	21 859 N/A	20 096 -8%	16 886 -16%	15 968 -5%	25 994 +63%	22 916 -12%	20 846 -9%	20 332 -2%	18 723 -8%	15 287 -18%	8 822 -42%	480 179 +5 343%	626 650 +31%	0 N/A	0 N/A	636 742 N/A	725 664 +14%	900 566 +24%	871 513 -3%	881 786 +1%	1 051 640 +19%	71 -100%	60 -15%	84 +40%
Shares Outstanding
Common Shares Outstanding	939	939	939	939	939	939	939	939	939	939	939	3 150	3 150	0	0	3 150	3 150	3 150	3 150	3 150	3 150	3 150	3 150	3 150

Golden Eagle Energy Tbk PT IDX:SMMT

Balance Sheet

Balance Sheet Decomposition Golden Eagle Energy Tbk PT

Balance Sheet Golden Eagle Energy Tbk PT

See Also

Company

Help

Tools

Stocks

Golden Eagle Energy Tbk PT
IDX:SMMT

Balance Sheet Decomposition
Golden Eagle Energy Tbk PT

Balance Sheet
Golden Eagle Energy Tbk PT