Harapan Duta Pertiwi Tbk PT
IDX:HOPE
Balance Sheet
Balance Sheet Decomposition
Harapan Duta Pertiwi Tbk PT
Harapan Duta Pertiwi Tbk PT
Balance Sheet
Harapan Duta Pertiwi Tbk PT
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
418
|
1 305
|
694
|
502
|
621
|
139
|
92
|
15
|
|
| Cash |
418
|
1 305
|
694
|
0
|
621
|
139
|
92
|
15
|
|
| Cash Equivalents |
0
|
0
|
0
|
502
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
493
|
493
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
8 185
|
18 991
|
8 048
|
4 419
|
12 106
|
15 839
|
4 215
|
11 905
|
|
| Accounts Receivables |
8 171
|
18 823
|
7 940
|
4 405
|
11 744
|
15 839
|
4 215
|
11 905
|
|
| Other Receivables |
14
|
168
|
108
|
15
|
362
|
0
|
0
|
0
|
|
| Inventory |
10 466
|
19 948
|
20 429
|
18 209
|
47 497
|
47 213
|
45 221
|
27 267
|
|
| Other Current Assets |
1 146
|
1 948
|
2 285
|
1 732
|
49 045
|
50 512
|
63 557
|
55 516
|
|
| Total Current Assets |
20 215
|
42 685
|
31 949
|
24 862
|
109 269
|
113 704
|
113 084
|
94 703
|
|
| PP&E Net |
7 244
|
8 445
|
8 522
|
58 547
|
69 217
|
66 469
|
63 812
|
62 009
|
|
| PP&E Gross |
7 244
|
8 445
|
8 522
|
0
|
69 217
|
66 469
|
0
|
0
|
|
| Accumulated Depreciation |
4 168
|
5 141
|
6 337
|
0
|
9 063
|
11 581
|
0
|
0
|
|
| Note Receivable |
15 561
|
15 461
|
25 491
|
2 561
|
0
|
0
|
90
|
104
|
|
| Other Long-Term Assets |
821
|
1 742
|
551
|
2 206
|
3 161
|
3 253
|
4 984
|
9 432
|
|
| Total Assets |
43 841
N/A
|
68 333
+56%
|
66 513
-3%
|
88 175
+33%
|
181 646
+106%
|
183 426
+1%
|
181 969
-1%
|
166 248
-9%
|
|
| Liabilities | |||||||||
| Accounts Payable |
8 562
|
18 494
|
13 512
|
15 074
|
16 555
|
16 381
|
4 782
|
4 460
|
|
| Accrued Liabilities |
1 649
|
1 653
|
2 797
|
949
|
3 607
|
847
|
732
|
1 143
|
|
| Short-Term Debt |
19 497
|
34 587
|
36 058
|
37 296
|
34 652
|
37 241
|
55 206
|
63 285
|
|
| Current Portion of Long-Term Debt |
118
|
383
|
175
|
157
|
38
|
46
|
29
|
27
|
|
| Other Current Liabilities |
4 442
|
1 560
|
1 228
|
2 018
|
3 298
|
5 100
|
4 138
|
3 937
|
|
| Total Current Liabilities |
34 268
|
56 677
|
53 770
|
55 495
|
58 150
|
59 615
|
64 886
|
72 850
|
|
| Long-Term Debt |
1 126
|
1 544
|
915
|
38
|
0
|
91
|
29
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
10
|
14
|
11
|
2
|
|
| Other Liabilities |
1 528
|
1 733
|
2 012
|
2 639
|
2 504
|
1 961
|
2 005
|
1 157
|
|
| Total Liabilities |
36 922
N/A
|
59 954
+62%
|
56 697
-5%
|
58 172
+3%
|
60 664
+4%
|
61 681
+2%
|
66 931
+9%
|
74 009
+11%
|
|
| Equity | |||||||||
| Common Stock |
550
|
550
|
550
|
25 550
|
25 550
|
42 583
|
42 607
|
42 607
|
|
| Retained Earnings |
2 542
|
3 924
|
5 305
|
630
|
4 763
|
4 626
|
11 807
|
34 702
|
|
| Additional Paid In Capital |
3 827
|
3 827
|
3 827
|
3 827
|
99 917
|
82 884
|
83 099
|
83 099
|
|
| Other Equity |
0
|
77
|
135
|
3
|
278
|
903
|
1 139
|
1 236
|
|
| Total Equity |
6 919
N/A
|
8 378
+21%
|
9 816
+17%
|
30 003
+206%
|
120 982
+303%
|
121 745
+1%
|
115 038
-6%
|
92 239
-20%
|
|
| Total Liabilities & Equity |
43 841
N/A
|
68 333
+56%
|
66 513
-3%
|
88 175
+33%
|
181 646
+106%
|
183 426
+1%
|
181 969
-1%
|
166 248
-9%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
1 278
|
1 278
|
1 278
|
1 278
|
2 129
|
2 129
|
2 130
|
2 130
|
|