Petro Center Corp
VN:PMG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Petro Center Corp
VN:PMG
|
VN |
|
Duta Pertiwi Tbk PT
IDX:DUTI
|
ID |
|
G
|
GEM Services Inc
TWSE:6525
|
KY |
Balance Sheet
Balance Sheet Decomposition
Petro Center Corp
Petro Center Corp
Balance Sheet
Petro Center Corp
| 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 |
4 230
|
8 884
|
31 349
|
32 628
|
36 576
|
47 033
|
84 052
|
77 594
|
80 854
|
76 544
|
149 698
|
92 287
|
|
| Cash |
4 230
|
8 884
|
31 349
|
32 628
|
36 576
|
47 033
|
84 052
|
18 343
|
80 854
|
75 264
|
89 698
|
92 287
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59 251
|
0
|
1 280
|
60 000
|
0
|
|
| Short-Term Investments |
0
|
0
|
67 150
|
0
|
0
|
0
|
0
|
302 657
|
156 600
|
281 001
|
277 451
|
151 200
|
|
| Total Receivables |
457 398
|
108 315
|
220 054
|
164 711
|
216 235
|
289 109
|
240 890
|
183 517
|
203 208
|
312 553
|
290 625
|
223 097
|
|
| Accounts Receivables |
307 897
|
61 644
|
31 386
|
136 858
|
152 562
|
250 014
|
173 496
|
86 009
|
110 843
|
199 460
|
239 580
|
187 152
|
|
| Other Receivables |
149 501
|
46 671
|
188 668
|
27 853
|
63 673
|
39 095
|
67 394
|
97 508
|
92 365
|
113 093
|
51 045
|
35 945
|
|
| Inventory |
5 993
|
21 547
|
15 459
|
34 269
|
13 548
|
30 052
|
25 579
|
55 874
|
97 768
|
32 901
|
40 095
|
47 430
|
|
| Other Current Assets |
2 499
|
3 380
|
63 979
|
40 062
|
41 099
|
49 212
|
9 320
|
13 032
|
9 242
|
47 051
|
48 663
|
50 001
|
|
| Total Current Assets |
470 120
|
142 126
|
397 991
|
271 670
|
307 458
|
415 406
|
359 841
|
632 674
|
547 672
|
750 064
|
806 532
|
564 016
|
|
| PP&E Net |
18 093
|
220 000
|
157 857
|
372 936
|
581 970
|
591 205
|
556 669
|
532 490
|
507 895
|
473 414
|
442 963
|
403 986
|
|
| PP&E Gross |
18 093
|
220 000
|
157 857
|
372 936
|
581 970
|
591 205
|
556 669
|
532 490
|
507 895
|
473 414
|
442 963
|
403 986
|
|
| Accumulated Depreciation |
11 917
|
17 782
|
29 268
|
70 654
|
84 751
|
115 717
|
161 457
|
206 455
|
253 980
|
297 570
|
341 354
|
377 328
|
|
| Intangible Assets |
0
|
2 962
|
657
|
477
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
286
|
9 443
|
8 412
|
7 382
|
3 416
|
2 856
|
2 295
|
1 734
|
1 197
|
665
|
|
| Note Receivable |
55 894
|
11 597
|
103 613
|
61 474
|
13 505
|
18 697
|
29 595
|
23 924
|
21 961
|
23 012
|
20 043
|
16 884
|
|
| Long-Term Investments |
0
|
49 490
|
140 271
|
231 327
|
94 327
|
94 327
|
94 278
|
94 230
|
94 181
|
94 132
|
94 083
|
178 117
|
|
| Other Long-Term Assets |
40 234
|
161 862
|
177 169
|
330 850
|
313 098
|
355 919
|
444 841
|
445 942
|
423 220
|
435 464
|
407 970
|
356 824
|
|
| Other Assets |
0
|
0
|
286
|
9 443
|
8 412
|
7 382
|
3 416
|
2 856
|
2 295
|
1 734
|
1 197
|
665
|
|
| Total Assets |
584 341
N/A
|
588 037
+1%
|
977 844
+66%
|
1 278 177
+31%
|
1 318 771
+3%
|
1 482 936
+12%
|
1 488 642
+0%
|
1 732 115
+16%
|
1 597 223
-8%
|
1 777 820
+11%
|
1 772 788
0%
|
1 520 491
-14%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
154 175
|
147 541
|
125 365
|
169 622
|
132 177
|
118 387
|
154 577
|
232 386
|
265 572
|
392 646
|
557 450
|
390 562
|
|
| Accrued Liabilities |
0
|
1 148
|
172
|
786
|
704
|
5 398
|
3 048
|
6 174
|
2 276
|
3 427
|
5 191
|
5 039
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
472 149
|
513 400
|
401 400
|
687 919
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
75 700
|
123 162
|
241 298
|
329 702
|
0
|
42 329
|
0
|
0
|
541 746
|
532 934
|
456 610
|
369 470
|
|
| Other Current Liabilities |
109 876
|
5 389
|
19 798
|
22 161
|
27 691
|
44 572
|
43 477
|
10 049
|
11 148
|
126 260
|
15 620
|
10 875
|
|
| Total Current Liabilities |
339 751
|
277 239
|
386 633
|
522 271
|
632 722
|
724 087
|
602 501
|
936 527
|
820 742
|
1 055 267
|
1 034 871
|
775 946
|
|
| Long-Term Debt |
0
|
59 120
|
0
|
59 389
|
108 091
|
94 298
|
23 200
|
44 000
|
44 000
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
117
|
4 343
|
5 342
|
984
|
0
|
170
|
1 783
|
5 504
|
10 934
|
9 597
|
7 804
|
|
| Minority Interest |
17 097
|
19 816
|
73 943
|
93 801
|
51 284
|
91 889
|
342 280
|
295 837
|
274 189
|
247 754
|
254 450
|
256 019
|
|
| Other Liabilities |
47 222
|
41 928
|
150 640
|
186 250
|
101 860
|
101 329
|
100 800
|
95 960
|
86 455
|
74 290
|
59 509
|
45 698
|
|
| Total Liabilities |
404 070
N/A
|
398 220
-1%
|
615 560
+55%
|
867 053
+41%
|
894 942
+3%
|
1 011 603
+13%
|
1 068 952
+6%
|
1 374 107
+29%
|
1 230 890
-10%
|
1 388 245
+13%
|
1 358 426
-2%
|
1 085 468
-20%
|
|
| Equity | |||||||||||||
| Common Stock |
180 000
|
180 000
|
330 000
|
330 000
|
379 498
|
421 241
|
463 363
|
463 363
|
463 363
|
463 363
|
463 363
|
463 363
|
|
| Retained Earnings |
271
|
9 817
|
32 283
|
81 124
|
44 330
|
50 092
|
43 673
|
105 355
|
97 029
|
73 788
|
49 001
|
28 340
|
|
| Total Equity |
180 271
N/A
|
189 817
+5%
|
362 283
+91%
|
411 124
+13%
|
423 829
+3%
|
471 333
+11%
|
419 690
-11%
|
358 008
-15%
|
366 334
+2%
|
389 575
+6%
|
414 362
+6%
|
435 023
+5%
|
|
| Total Liabilities & Equity |
584 341
N/A
|
588 037
+1%
|
977 844
+66%
|
1 278 177
+31%
|
1 318 771
+3%
|
1 482 936
+12%
|
1 488 642
+0%
|
1 732 115
+16%
|
1 597 223
-8%
|
1 777 820
+11%
|
1 772 788
0%
|
1 520 491
-14%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
16
|
25
|
28
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
|