IDX:FMII Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Cash & Equivalents	1,798	1,969	1,611	1,964	7,980	2,017	Upgrade
Cash & Short-Term Investments	1,798	1,969	1,611	1,964	7,980	2,017	Upgrade
Cash Growth	-12.37%	22.24%	-17.97%	-75.39%	295.57%	-95.59%	Upgrade
Accounts Receivable	15.39	13.9	563.22	1,826	2,014	52.85	Upgrade
Other Receivables	652.08	131.12	-	-	1.27	-	Upgrade
Receivables	667.47	145.02	563.22	1,826	2,015	52.85	Upgrade
Inventory	166,187	173,801	180,858	188,943	233,023	245,581	Upgrade
Prepaid Expenses	217.82	25.94	339.98	366.7	1,067	752.75	Upgrade
Other Current Assets	707.2	1,189	1,324	1,379	3,983	18,793	Upgrade
Total Current Assets	169,578	177,130	184,696	194,478	248,069	267,197	Upgrade
Property, Plant & Equipment	812.74	939.39	963.53	664.97	217.7	342.8	Upgrade
Long-Term Investments	311,423	311,423	311,423	311,424	342,115	325,812	Upgrade
Goodwill	136.07	136.07	136.07	136.07	136.07	136.07	Upgrade
Other Long-Term Assets	291,230	287,681	285,117	246,163	278,492	277,219	Upgrade
Total Assets	773,180	777,310	782,335	752,866	869,031	870,707	Upgrade
Accounts Payable	269.06	146.87	3,342	1,733	2,021	896.04	Upgrade
Accrued Expenses	1,596	1,858	978.66	2,021	3,786	4,278	Upgrade
Short-Term Debt	41,090	41,220	41,011	22,486	25,094	24,993	Upgrade
Current Portion of Long-Term Debt	10,399	10,143	9,182	7,449	122,068	6,559	Upgrade
Current Portion of Leases	386.97	438.52	205.23	383.06	-	-	Upgrade
Current Income Taxes Payable	114.15	4.1	34.74	195.08	110.87	293.96	Upgrade
Current Unearned Revenue	9,236	30,588	34,889	33,740	40,428	43,976	Upgrade
Other Current Liabilities	-	-	-	329.5	299.18	637.86	Upgrade
Total Current Liabilities	63,091	84,398	89,642	68,337	193,807	81,635	Upgrade
Long-Term Debt	7,531	10,229	20,372	30,334	37,784	159,851	Upgrade
Long-Term Leases	180.62	239.42	444.65	-	-	-	Upgrade
Other Long-Term Liabilities	-0	-	-	-0	-	-	Upgrade
Total Liabilities	73,660	97,645	113,017	100,868	233,332	245,525	Upgrade
Common Stock	640,000	640,000	640,000	272,100	272,100	272,100	Upgrade
Additional Paid-In Capital	2,556	2,556	2,556	456	456	456	Upgrade
Retained Earnings	54,314	34,458	24,093	376,732	359,437	350,879	Upgrade
Comprehensive Income & Other	2,364	2,364	2,382	2,424	3,418	1,465	Upgrade
Total Common Equity	699,234	679,378	669,031	651,712	635,412	624,900	Upgrade
Minority Interest	286.1	286.73	287.82	285.6	286.54	282.55	Upgrade
Shareholders' Equity	699,520	679,665	669,319	651,998	635,698	625,183	Upgrade
Total Liabilities & Equity	773,180	777,310	782,335	752,866	869,031	870,707	Upgrade
Total Debt	59,587	62,270	71,214	60,653	184,946	191,403	Upgrade
Net Cash (Debt)	-57,789	-60,301	-69,603	-58,689	-176,965	-189,386	Upgrade
Net Cash Per Share	-9.03	-9.42	-10.88	-9.17	-27.65	-29.59	Upgrade
Filing Date Shares Outstanding	6,400	6,400	6,400	6,400	6,400	6,400	Upgrade
Total Common Shares Outstanding	6,400	6,400	6,400	6,400	6,400	6,400	Upgrade
Working Capital	106,487	92,732	95,054	126,142	54,262	185,562	Upgrade
Book Value Per Share	109.26	106.15	104.54	101.83	99.28	97.64	Upgrade
Tangible Book Value	699,098	679,242	668,895	651,576	635,276	624,764	Upgrade
Tangible Book Value Per Share	109.23	106.13	104.51	101.81	99.26	97.62	Upgrade
Machinery	1,828	1,827	1,826	2,411	2,409	2,409	Upgrade

Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.