Soechi Lines Tbk PT
IDX:SOCI
Balance Sheet
Balance Sheet Decomposition
Soechi Lines Tbk PT
Soechi Lines Tbk PT
Balance Sheet
Soechi Lines Tbk PT
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
3
|
4
|
3
|
16
|
7
|
3
|
3
|
7
|
17
|
11
|
28
|
41
|
32
|
20
|
33
|
|
| Cash |
3
|
4
|
3
|
16
|
7
|
3
|
3
|
7
|
17
|
11
|
28
|
17
|
22
|
16
|
21
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
10
|
4
|
12
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
32
|
32
|
24
|
0
|
0
|
0
|
|
| Total Receivables |
4
|
9
|
20
|
15
|
29
|
35
|
36
|
51
|
41
|
27
|
24
|
28
|
26
|
28
|
25
|
|
| Accounts Receivables |
4
|
7
|
19
|
15
|
28
|
35
|
35
|
50
|
41
|
24
|
23
|
28
|
25
|
28
|
24
|
|
| Other Receivables |
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
2
|
4
|
5
|
3
|
3
|
3
|
8
|
11
|
23
|
7
|
10
|
13
|
8
|
11
|
|
| Other Current Assets |
3
|
4
|
13
|
11
|
15
|
18
|
18
|
27
|
27
|
15
|
14
|
10
|
4
|
8
|
8
|
|
| Total Current Assets |
11
|
19
|
40
|
51
|
53
|
59
|
61
|
93
|
111
|
108
|
104
|
89
|
75
|
64
|
77
|
|
| PP&E Net |
221
|
269
|
327
|
384
|
445
|
490
|
508
|
561
|
563
|
539
|
505
|
534
|
514
|
523
|
515
|
|
| PP&E Gross |
221
|
269
|
327
|
384
|
445
|
490
|
508
|
561
|
563
|
539
|
505
|
534
|
514
|
523
|
515
|
|
| Accumulated Depreciation |
57
|
63
|
73
|
78
|
89
|
91
|
110
|
126
|
133
|
147
|
162
|
184
|
203
|
205
|
183
|
|
| Intangible Assets |
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
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
4
|
8
|
8
|
7
|
14
|
7
|
18
|
15
|
13
|
13
|
20
|
11
|
15
|
16
|
12
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
235
N/A
|
295
+25%
|
375
+27%
|
442
+18%
|
513
+16%
|
556
+8%
|
587
+5%
|
670
+14%
|
688
+3%
|
660
-4%
|
629
-5%
|
634
+1%
|
604
-5%
|
603
0%
|
604
+0%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
3
|
6
|
9
|
12
|
13
|
6
|
11
|
9
|
4
|
6
|
4
|
4
|
8
|
9
|
12
|
|
| Accrued Liabilities |
3
|
4
|
5
|
6
|
10
|
5
|
5
|
12
|
10
|
7
|
5
|
7
|
8
|
13
|
13
|
|
| Short-Term Debt |
5
|
14
|
13
|
12
|
19
|
50
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
24
|
28
|
32
|
38
|
51
|
19
|
43
|
14
|
23
|
27
|
31
|
41
|
41
|
46
|
58
|
|
| Other Current Liabilities |
40
|
39
|
40
|
14
|
21
|
12
|
6
|
2
|
2
|
2
|
2
|
5
|
3
|
7
|
2
|
|
| Total Current Liabilities |
76
|
90
|
99
|
82
|
113
|
92
|
76
|
37
|
39
|
42
|
42
|
57
|
60
|
75
|
85
|
|
| Long-Term Debt |
93
|
122
|
137
|
121
|
120
|
167
|
194
|
304
|
312
|
254
|
219
|
202
|
160
|
126
|
110
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Liabilities |
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
|
| Total Liabilities |
182
N/A
|
212
+17%
|
236
+11%
|
204
-14%
|
235
+15%
|
261
+11%
|
272
+4%
|
343
+26%
|
353
+3%
|
299
-15%
|
262
-12%
|
260
-1%
|
222
-15%
|
203
-9%
|
197
-3%
|
|
| Equity | ||||||||||||||||
| Common Stock |
6
|
12
|
37
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
|
| Retained Earnings |
4
|
6
|
36
|
70
|
110
|
127
|
146
|
159
|
167
|
193
|
199
|
206
|
214
|
232
|
238
|
|
| Additional Paid In Capital |
0
|
0
|
65
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
|
| Other Equity |
45
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
54
N/A
|
83
+54%
|
138
+67%
|
238
+72%
|
278
+17%
|
295
+6%
|
314
+7%
|
327
+4%
|
335
+3%
|
361
+8%
|
367
+2%
|
374
+2%
|
382
+2%
|
400
+5%
|
406
+2%
|
|
| Total Liabilities & Equity |
235
N/A
|
295
+25%
|
375
+27%
|
442
+18%
|
513
+16%
|
556
+8%
|
587
+5%
|
670
+14%
|
688
+3%
|
660
-4%
|
629
-5%
|
634
+1%
|
604
-5%
|
603
0%
|
604
+0%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
501
|
1 072
|
3 572
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
7 059
|
|