IDX:NAIK Balance Sheet

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	69,591	75,695	19,531	12,031	1,940
Cash & Short-Term Investments	69,591	75,695	19,531	12,031	1,940
Cash Growth	-8.06%	287.56%	62.34%	520.01%	-
Accounts Receivable	52,783	29,312	35,467	32,174	23,578
Other Receivables	102.07	76.04	340.1	1,182	962.53
Receivables	52,885	29,388	35,807	33,356	24,541
Inventory	39,940	36,665	25,512	35,287	15,876
Prepaid Expenses	353.5	755.82	715.25	842.54	533.66
Other Current Assets	46,547	61,518	82,055	16,036	11,882
Total Current Assets	209,316	204,021	163,621	97,552	54,773
Property, Plant & Equipment	34,156	23,461	20,593	8,907	6,781
Long-Term Deferred Tax Assets	2,009	1,202	1,201	1,066	806.12
Other Long-Term Assets	31,787	11,276	4,408	4,495	3,918
Total Assets	277,268	239,959	189,823	112,020	66,278
Accounts Payable	17,044	5,484	9,081	8,512	9,032
Accrued Expenses	1,522	323.79	1,206	84.73	132.1
Short-Term Debt	-	17,809	39,531	38,136	14,038
Current Portion of Long-Term Debt	429.68	464	476.08	478.15	68.39
Current Income Taxes Payable	1,162	1,156	777.85	348.91	419.46
Current Unearned Revenue	39,061	30,549	62,424	-	-
Other Current Liabilities	224.67	72.04	-	16,252	10,926
Total Current Liabilities	59,443	55,857	113,497	63,812	34,616
Long-Term Debt	292.1	382.12	296.04	12,272	11,643
Pension & Post-Retirement Benefits	6,735	4,195	4,184	3,968	3,413
Total Liabilities	66,470	60,435	117,977	80,051	49,672
Common Stock	66,546	65,000	50,000	10,010	510
Additional Paid-In Capital	74,609	65,719	3,979	3,979	3,979
Retained Earnings	69,170	48,213	17,311	17,624	11,964
Comprehensive Income & Other	473.71	592.44	554.94	356.19	153.34
Shareholders' Equity	210,799	179,524	71,845	31,969	16,607
Total Liabilities & Equity	277,268	239,959	189,823	112,020	66,278
Total Debt	721.78	18,655	40,304	50,886	25,749
Net Cash (Debt)	68,869	57,040	-20,772	-38,855	-23,809
Net Cash Growth	20.74%	-	-	-	-
Net Cash Per Share	20.89	22.04	-16.25	-329.57	-933.67
Filing Date Shares Outstanding	3,327	3,250	2,500	117.9	25.5
Total Common Shares Outstanding	3,327	3,250	2,500	117.9	25.5
Working Capital	149,873	148,164	50,124	33,741	20,157
Book Value Per Share	63.35	55.24	28.74	271.16	651.24
Tangible Book Value	210,799	179,524	71,845	31,969	16,607
Tangible Book Value Per Share	63.35	55.24	28.74	271.16	651.24
Land	13,145	10,202	10,202	553.86	553.86
Buildings	6,828	3,831	3,831	1,479	1,479
Machinery	25,829	18,857	14,301	13,574	10,133

Source: S&P Capital IQ. Standard template. Financial Sources.