Autopedia Sukses Lestari Tbk PT
IDX:ASLC
Balance Sheet
Balance Sheet Decomposition
Autopedia Sukses Lestari Tbk PT
Autopedia Sukses Lestari Tbk PT
Balance Sheet
Autopedia Sukses Lestari Tbk PT
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
53 427
|
142 319
|
118 114
|
87 936
|
395 613
|
246 805
|
238 703
|
|
| Cash |
38 427
|
6 069
|
102 519
|
37 341
|
124 800
|
100 460
|
75 648
|
|
| Cash Equivalents |
15 000
|
136 250
|
15 595
|
50 595
|
270 813
|
146 345
|
163 055
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
134 853
|
126 502
|
|
| Total Receivables |
908
|
39 842
|
45 088
|
22 476
|
51 828
|
74 445
|
107 262
|
|
| Accounts Receivables |
901
|
39 172
|
45 026
|
22 368
|
39 055
|
62 628
|
99 166
|
|
| Other Receivables |
7
|
670
|
61
|
107
|
12 773
|
11 817
|
8 096
|
|
| Inventory |
0
|
0
|
0
|
2 174
|
37 134
|
58 554
|
66 692
|
|
| Other Current Assets |
8 990
|
20 395
|
8 285
|
10 992
|
5 908
|
11 787
|
11 076
|
|
| Total Current Assets |
63 324
|
202 557
|
171 487
|
123 579
|
490 484
|
526 444
|
550 235
|
|
| PP&E Net |
8 863
|
26 613
|
61 935
|
184 073
|
202 629
|
221 426
|
236 397
|
|
| PP&E Gross |
8 863
|
26 613
|
61 935
|
184 073
|
202 629
|
221 426
|
236 397
|
|
| Accumulated Depreciation |
2 891
|
7 570
|
29 213
|
19 734
|
41 976
|
52 679
|
66 512
|
|
| Intangible Assets |
6
|
44 801
|
41 107
|
42 394
|
49 736
|
48 549
|
45 108
|
|
| Goodwill |
0
|
32 649
|
32 649
|
32 649
|
32 649
|
32 649
|
32 649
|
|
| Note Receivable |
0
|
4 229
|
5 484
|
3 910
|
2 655
|
2 124
|
1 770
|
|
| Other Long-Term Assets |
4 855
|
18 732
|
100 578
|
2 080
|
11 506
|
15 396
|
41 974
|
|
| Other Assets |
0
|
32 649
|
32 649
|
32 649
|
32 649
|
32 649
|
32 649
|
|
| Total Assets |
77 048
N/A
|
329 581
+328%
|
413 240
+25%
|
388 684
-6%
|
789 659
+103%
|
846 588
+7%
|
908 134
+7%
|
|
| Liabilities | ||||||||
| Accounts Payable |
1 984
|
0
|
0
|
0
|
1 056
|
397
|
476
|
|
| Accrued Liabilities |
777
|
1 790
|
6 959
|
7 931
|
8 065
|
9 068
|
15 479
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
9 833
|
12 000
|
4 864
|
11 417
|
2 949
|
|
| Other Current Liabilities |
25 175
|
90 906
|
137 588
|
288 214
|
56 309
|
104 312
|
115 000
|
|
| Total Current Liabilities |
27 935
|
92 696
|
154 380
|
308 145
|
70 294
|
125 194
|
138 904
|
|
| Long-Term Debt |
0
|
0
|
4 861
|
7 230
|
5 162
|
5 193
|
6 277
|
|
| Deferred Income Tax |
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
70 560
|
78 573
|
29 923
|
33 031
|
12 321
|
15 814
|
|
| Other Liabilities |
1 987
|
10 591
|
11 711
|
11 706
|
9 066
|
11 336
|
12 728
|
|
| Total Liabilities |
29 922
N/A
|
173 854
+481%
|
249 524
+44%
|
357 005
+43%
|
117 552
-67%
|
154 044
+31%
|
173 723
+13%
|
|
| Equity | ||||||||
| Common Stock |
15 618
|
109 144
|
109 144
|
163 153
|
203 942
|
203 942
|
203 942
|
|
| Retained Earnings |
31 508
|
46 583
|
54 573
|
12 556
|
14 625
|
37 398
|
82 653
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
597 571
|
597 571
|
597 571
|
|
| Other Equity |
0
|
0
|
0
|
144 031
|
144 031
|
146 368
|
149 755
|
|
| Total Equity |
47 126
N/A
|
155 727
+230%
|
163 717
+5%
|
31 679
-81%
|
672 107
+2 022%
|
692 544
+3%
|
734 411
+6%
|
|
| Total Liabilities & Equity |
77 048
N/A
|
329 581
+328%
|
413 240
+25%
|
388 684
-6%
|
789 659
+103%
|
846 588
+7%
|
908 134
+7%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
12 746
|
12 746
|
12 746
|
12 746
|
12 746
|
12 746
|
12 746
|
|