Yelooo Integra Datanet Tbk PT
IDX:YELO
Balance Sheet
Balance Sheet Decomposition
Yelooo Integra Datanet Tbk PT
Yelooo Integra Datanet Tbk PT
Balance Sheet
Yelooo Integra Datanet Tbk PT
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
3 046
|
11 044
|
20 472
|
18
|
31 891
|
21 835
|
19 099
|
1 258
|
|
| Cash |
3 046
|
11 044
|
20 472
|
18
|
31 891
|
21 835
|
19 099
|
1 258
|
|
| Total Receivables |
900
|
1 261
|
3 011
|
131
|
4 314
|
35 438
|
68 406
|
38 842
|
|
| Accounts Receivables |
648
|
1 247
|
2 498
|
0
|
12
|
23 897
|
179
|
13 549
|
|
| Other Receivables |
252
|
14
|
513
|
131
|
4 302
|
11 542
|
68 227
|
25 293
|
|
| Inventory |
0
|
0
|
0
|
26 854
|
58 567
|
83 211
|
78 535
|
95 378
|
|
| Other Current Assets |
1 463
|
34 041
|
21 528
|
21 941
|
23 852
|
9 367
|
6 170
|
23 705
|
|
| Total Current Assets |
5 408
|
46 345
|
45 010
|
48 944
|
118 623
|
149 850
|
172 210
|
159 182
|
|
| PP&E Net |
142
|
38 529
|
36 246
|
164
|
25 073
|
29 397
|
23 500
|
4 208
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
29 397
|
23 500
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
23 376
|
8 906
|
0
|
|
| Intangible Assets |
25
|
806
|
653
|
0
|
1 829
|
1 280
|
1 869
|
1 673
|
|
| Goodwill |
0
|
0
|
0
|
0
|
100 775
|
101 293
|
101 293
|
104 225
|
|
| Note Receivable |
0
|
0
|
0
|
49 873
|
46 066
|
16 669
|
0
|
27 256
|
|
| Long-Term Investments |
0
|
0
|
1 399
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
36
|
116
|
222
|
578
|
921
|
737 798
|
1 601
|
2 249
|
|
| Other Assets |
0
|
0
|
0
|
0
|
100 775
|
101 293
|
101 293
|
104 225
|
|
| Total Assets |
5 610
N/A
|
85 795
+1 429%
|
83 529
-3%
|
99 559
+19%
|
293 288
+195%
|
1 036 287
+253%
|
300 474
-71%
|
298 793
-1%
|
|
| Liabilities | |||||||||
| Accounts Payable |
1 003
|
1 177
|
286
|
1 500
|
0
|
1 556
|
974
|
6 026
|
|
| Accrued Liabilities |
0
|
0
|
150
|
198
|
709
|
3 813
|
2 061
|
872
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 108
|
3 784
|
726
|
100
|
333
|
966
|
4 606
|
790
|
|
| Total Current Liabilities |
2 111
|
4 961
|
1 161
|
1 797
|
1 041
|
6 335
|
7 640
|
7 688
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
2 143
|
2 230
|
2 310
|
2 415
|
|
| Other Liabilities |
143
|
303
|
504
|
2
|
919
|
424 366
|
1 623
|
1 148
|
|
| Total Liabilities |
2 255
N/A
|
5 264
+133%
|
1 665
-68%
|
1 799
+8%
|
4 103
+128%
|
432 931
+10 452%
|
11 574
-97%
|
11 251
-3%
|
|
| Equity | |||||||||
| Common Stock |
3 000
|
38 000
|
38 004
|
38 004
|
191 277
|
191 277
|
191 277
|
191 277
|
|
| Retained Earnings |
355
|
3 372
|
4 683
|
1 740
|
12 358
|
12 713
|
12 073
|
10 714
|
|
| Additional Paid In Capital |
0
|
39 160
|
39 177
|
61 496
|
85 550
|
85 550
|
85 550
|
85 550
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
313 816
|
0
|
0
|
|
| Total Equity |
3 355
N/A
|
80 532
+2 300%
|
81 864
+2%
|
97 760
+19%
|
289 185
+196%
|
603 357
+109%
|
288 900
-52%
|
287 542
0%
|
|
| Total Liabilities & Equity |
5 610
N/A
|
85 795
+1 429%
|
83 529
-3%
|
99 559
+19%
|
293 288
+195%
|
1 036 287
+253%
|
300 474
-71%
|
298 793
-1%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
931
|
931
|
931
|
931
|
1 913
|
1 913
|
1 913
|
1 913
|
|