Maja Agung Latexindo PT Tbk
IDX:SURI
Balance Sheet
Balance Sheet Decomposition
Maja Agung Latexindo PT Tbk
Maja Agung Latexindo PT Tbk
Balance Sheet
Maja Agung Latexindo PT Tbk
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
237
|
292
|
69 918
|
1 264
|
|
| Cash |
237
|
292
|
69 918
|
1 264
|
|
| Total Receivables |
74 790
|
29 933
|
45 687
|
37 574
|
|
| Accounts Receivables |
69 956
|
24 889
|
44 687
|
37 081
|
|
| Other Receivables |
4 834
|
5 044
|
1 000
|
493
|
|
| Inventory |
58 007
|
72 947
|
159 124
|
153 428
|
|
| Other Current Assets |
13 616
|
16 289
|
17 563
|
18 034
|
|
| Total Current Assets |
146 650
|
119 461
|
292 292
|
210 301
|
|
| PP&E Net |
68 385
|
65 714
|
109 303
|
181 853
|
|
| PP&E Gross |
68 385
|
65 714
|
109 303
|
181 853
|
|
| Accumulated Depreciation |
53 614
|
56 314
|
58 764
|
55 839
|
|
| Intangible Assets |
0
|
0
|
4 100
|
4 100
|
|
| Other Long-Term Assets |
1 044
|
2 621
|
2 264
|
2 362
|
|
| Total Assets |
216 079
N/A
|
187 796
-13%
|
407 960
+117%
|
398 615
-2%
|
|
| Liabilities | |||||
| Accounts Payable |
41 896
|
35 762
|
25 733
|
33 878
|
|
| Accrued Liabilities |
29 291
|
2 523
|
4 667
|
1 740
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7 082
|
0
|
0
|
1 134
|
|
| Other Current Liabilities |
39 808
|
40 509
|
26 114
|
13 739
|
|
| Total Current Liabilities |
118 077
|
78 794
|
56 514
|
50 491
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4 745
|
5 560
|
4 873
|
4 956
|
|
| Total Liabilities |
122 822
N/A
|
84 353
-31%
|
61 387
-27%
|
55 447
-10%
|
|
| Equity | |||||
| Common Stock |
34 770
|
34 770
|
126 688
|
126 688
|
|
| Retained Earnings |
58 907
|
69 134
|
32 602
|
28 728
|
|
| Additional Paid In Capital |
0
|
0
|
187 522
|
187 522
|
|
| Other Equity |
421
|
461
|
239
|
231
|
|
| Total Equity |
93 257
N/A
|
103 443
+11%
|
346 573
+235%
|
343 169
-1%
|
|
| Total Liabilities & Equity |
216 079
N/A
|
187 796
-13%
|
407 960
+117%
|
398 615
-2%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
6 334
|
6 334
|
6 334
|
6 334
|
|