PT Impack Pratama Industri Tbk (IDX:IMPC)

IDX:IMPC Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4,288	289,188	287,532	204,230	128,799	237,452
Trading Asset Securities	-	-	-	47,300	-	-
Cash & Short-Term Investments	4,288	289,188	287,532	251,530	128,799	237,452
Cash Growth	-98.66%	0.58%	14.31%	95.29%	-45.76%	-1.97%
Accounts Receivable	591,699	691,848	618,374	481,684	374,551	363,286
Other Receivables	-	3,858	8,457	2,591	481.67	60.81
Receivables	591,699	695,705	626,831	484,275	375,033	363,347
Inventory	118,409	1,148,907	1,136,460	948,763	822,728	608,001
Prepaid Expenses	18,959	14,021	13,724	7,225	6,589	4,446
Other Current Assets	1,268	58,314	89,482	63,102	50,284	48,706
Total Current Assets	734,623	2,206,135	2,154,030	1,754,895	1,383,432	1,261,952
Property, Plant & Equipment	586,402	1,748,835	1,413,718	1,178,044	991,145	967,780
Goodwill	-	20,760	20,760	20,760	20,760	20,760
Other Intangible Assets	-	212,424	217,355	191,674	180,410	161,963
Long-Term Deferred Tax Assets	23,097	40,390	57,440	42,485	35,798	41,670
Other Long-Term Assets	-	238,917	242,058	247,618	246,622	242,975
Total Assets	1,896,507	4,467,461	4,105,362	3,435,476	2,858,166	2,697,100
Accounts Payable	33,926	256,745	296,005	265,501	244,941	177,577
Accrued Expenses	86,456	218,217	245,886	172,318	115,930	60,273
Short-Term Debt	103,361	361,399	151,689	29,556	68,607	108,376
Current Portion of Long-Term Debt	157,477	207,375	131,619	125,843	109,157	198,497
Current Portion of Leases	-	43,221	42,327	18,462	18,865	13,403
Current Income Taxes Payable	18,566	60,723	59,603	51,958	28,689	20,728
Current Unearned Revenue	-	20,695	23,414	18,093	21,982	16,291
Other Current Liabilities	3,049	50,367	38,804	35,006	31,596	13,208
Total Current Liabilities	402,834	1,218,742	989,348	716,738	639,768	608,354
Long-Term Debt	606,864	766,561	208,277	335,055	380,244	410,134
Long-Term Leases	-	215,648	159,047	47,507	37,403	34,064
Long-Term Deferred Tax Liabilities	-	17,943	6,343	1,984	-	-
Total Liabilities	1,051,225	2,322,551	1,479,668	1,210,746	1,169,804	1,231,192
Common Stock	542,685	542,685	542,685	49,335	48,335	48,335
Additional Paid-In Capital	6,323	6,323	6,323	499,673	168,919	168,919
Retained Earnings	965,103	1,933,814	1,633,992	1,369,773	1,166,195	939,252
Comprehensive Income & Other	-668,830	-588,103	228,259	89,174	93,275	90,871
Total Common Equity	845,282	1,894,720	2,411,260	2,007,955	1,476,724	1,247,377
Minority Interest	-	250,191	214,435	216,775	211,638	218,531
Shareholders' Equity	845,282	2,144,910	2,625,695	2,224,730	1,688,362	1,465,908
Total Liabilities & Equity	1,896,507	4,467,461	4,105,362	3,435,476	2,858,166	2,697,100
Total Debt	867,701	1,594,203	692,960	556,423	614,277	764,475
Net Cash (Debt)	-863,414	-1,305,014	-405,427	-304,893	-485,478	-527,023
Net Cash Per Share	-15.91	-24.05	-13.98	-5.72	-9.13	-9.91
Filing Date Shares Outstanding	54,269	54,269	54,269	54,269	53,169	53,169
Total Common Shares Outstanding	54,269	54,269	54,269	54,269	53,169	53,169
Working Capital	331,790	987,393	1,164,683	1,038,157	743,663	653,599
Book Value Per Share	15.58	34.91	44.43	37.00	27.77	23.46
Tangible Book Value	845,282	1,661,535	2,173,144	1,795,520	1,275,554	1,064,654
Tangible Book Value Per Share	15.58	30.62	40.04	33.09	23.99	20.02
Land	-	497,168	498,415	405,676	291,899	293,401
Buildings	-	705,011	510,203	481,013	412,172	405,204
Machinery	-	1,034,261	933,864	787,277	732,415	654,867
Construction In Progress	-	34,217	11,516	-	-	1,421

Source: S&P Global Market Intelligence. Standard template. Financial Sources.