PT Adira Dinamika Multi Finance Tbk
IDX:ADMF.JK
10325 (IDR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 1,435,491 | 1,286,362 | 1,637,550 | 4,227,409 | 3,122,492 | 1,689,324 | 2,221,718 | 940,948 | 1,059,985 | 879,170 | 1,264,131 | 2,248,641 | 2,793,446 | 618,529 | 487,007 | 474,195 |
Short Term Investments
| 386,360 | 650 | 650 | 650 | 650 | 650 | 650 | 650 | 650 | 650 | 650 | 650 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,821,851 | 1,287,012 | 1,638,200 | 4,228,059 | 3,123,142 | 1,689,974 | 2,222,368 | 941,598 | 1,060,635 | 879,820 | 1,264,781 | 2,249,291 | 2,793,446 | 618,529 | 487,007 | 474,195 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 13,336,710 | 10,729,824 | 21,059,211 | 23,764,426 | 31,066,346 | 28,740,074 | 26,428,141 | 25,812,385 | 25,634,095 | 28,419,535 | 28,917,461 | 12,142,513 | 13,756,691 | 6,754,233 | 3,653,378 | 2,916,823 |
Total Current Assets
| 1,984,012 | 12,016,836 | 22,697,411 | 27,996,069 | 34,189,488 | 30,430,048 | 28,650,509 | 26,796,767 | 16,098,558 | 17,007,725 | 16,891,257 | 14,391,804 | 16,586,644 | 7,372,762 | 4,140,385 | 3,391,018 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 492,186 | 430,925 | 498,993 | 568,772 | 266,149 | 245,488 | 208,426 | 224,963 | 243,392 | 296,144 | 282,981 | 289,840 | 263,440 | 191,360 | 144,667 | 155,195 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 120,659 | 128,726 | 169,299 | 186,542 | 160,496 | 119,831 | 106,044 | 80,350 | 73,990 | 62,177 | 47,635 | 41,048 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 120,659 | 128,726 | 169,299 | 186,542 | 160,496 | 119,831 | 106,044 | 80,350 | 73,990 | 62,177 | 47,635 | 41,048 | 28,513 | 34,843 | 43,847 | 45,811 |
Long Term Investments
| 1,006 | 40,884 | 4,560 | 1,849 | 0 | 43,719 | 85,680 | 229,672 | 10,530,330 | 1,916,659 | 1,496,862 | 236,631 | 0 | 0 | 0 | 0 |
Tax Assets
| 397,959 | 395,417 | 341,751 | 463,396 | 475,226 | 403,799 | 387,797 | 311,225 | 65,663 | 10,648,031 | 12,275,535 | 10,501,114 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 28,559,921 | 11,884,722 | 13,871 | 13,885 | 25,494 | 253,556 | 54,477 | 127 | 732,274 | 146 | 141 | 20 | 10,855 | 650 | 650 | 0 |
Total Non-Current Assets
| 29,571,731 | 12,880,674 | 1,028,474 | 1,234,444 | 927,365 | 1,066,393 | 842,424 | 846,337 | 11,645,649 | 12,923,157 | 14,103,154 | 11,068,653 | 302,808 | 226,853 | 189,164 | 201,006 |
Total Assets
| 31,050,216 | 24,897,205 | 23,725,885 | 29,230,513 | 35,116,853 | 31,496,441 | 29,492,933 | 27,643,104 | 27,744,207 | 29,930,882 | 30,994,411 | 25,460,457 | 16,889,452 | 7,599,615 | 4,329,549 | 3,592,024 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 451,577 | 80,040 | 119,163 | 177,874 | 218,790 | 193,027 | 212,274 | 161,993 | 174,497 | 668,680 | 199,040 | 129,250 | 283,302 | 163,335 | 109,075 | 26,206 |
Short Term Debt
| 9,500,606 | 6,294,736 | 6,843,244 | 9,759,189 | 13,490,668 | 12,523,831 | 14,380,880 | 12,953,680 | 15,570,209 | 15,469,040 | 13,250,525 | 9,539,496 | 4,436,863 | 0 | 0 | 570,000 |
Tax Payables
| 180,796 | 302,147 | 173,686 | 185,896 | 364,455 | 30,174 | 30,178 | 33,645 | 58,261 | 64,300 | 88,813 | 145,986 | 62,129 | 53,479 | 51,004 | 224,863 |
Deferred Revenue
| 819,051 | 872,500 | 954,751 | 1,142,087 | 745,733 | 30,174 | -691,873 | -5,135 | -105,758 | -71,139 | 53,920 | 316,059 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,270,577 | -6,676,923 | -7,136,093 | -10,122,959 | -14,073,913 | -12,747,032 | -14,623,332 | -13,149,318 | -15,802,967 | -16,202,020 | -13,538,378 | 1,162,843 | -3,479,283 | 700,008 | 144,918 | 164,871 |
Total Current Liabilities
| 12,222,607 | 8,672,990 | 5,171,913 | 15,120,343 | 14,434,027 | 16,448,759 | 12,310,457 | 15,467,800 | 17,046,849 | 16,952,543 | 14,701,927 | 10,977,575 | 1,303,011 | 916,822 | 556,308 | 589,078 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 6,704,520 | 13,934,696 | 13,655,186 | 7,207,186 | 25,469,687 | 9,444,168 | 6,625,571 | 7,288,824 | 5,737,358 | 25,142,166 | 23,509,376 | 8,060,534 | 6,324,734 | 2,394,347 | 901,854 | 274,876 |
Deferred Revenue Non-Current
| 819,051 | 872,500 | 954,751 | 270,185 | 745,733 | -16,806 | -25,570 | -113,064 | -526,010 | 572,279 | 556,493 | 487,298 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 42,994 | 20,786 | 26,366 | 23,403 | 19,810 | 16,806 | 25,570 | 113,064 | 526,010 | 154,939 | 347,425 | 395,722 | 403,475 | 302,802 | 218,984 | 208,067 |
Other Non-Current Liabilities
| 12,328,471 | 9,735,234 | 9,678,340 | 13,804,464 | 16,877,465 | 15,024,074 | 17,121,947 | 15,377,081 | 17,646,060 | 17,014,260 | 14,704,566 | 16,263 | 4,436,863 | 0 | 251,311 | 173,138 |
Total Non-Current Liabilities
| 19,895,036 | 6,191,829 | 9,666,966 | 6,184,895 | 12,604,031 | 8,019,483 | 11,437,061 | 7,198,105 | 6,336,569 | 8,910,770 | 10,270,499 | 9,447,115 | 11,165,072 | 2,888,034 | 1,120,838 | 1,052,943 |
Total Liabilities
| 19,938,030 | 14,864,819 | 14,838,879 | 21,305,238 | 27,038,058 | 24,468,242 | 23,747,518 | 22,665,905 | 23,383,418 | 25,863,313 | 24,972,426 | 20,424,690 | 12,468,083 | 3,804,856 | 1,677,146 | 1,642,021 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 32,180 | 0 | 0 | 0 | 0 | 0 | 73,579 | 26,998 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
Retained Earnings
| 10,783,047 | 9,721,937 | 8,646,542 | 7,850,705 | 7,961,868 | 6,836,973 | 5,549,118 | 4,765,074 | 4,125,993 | 3,934,443 | 5,859,350 | 4,875,632 | 4,323,940 | 3,694,759 | 2,552,403 | 1,850,003 |
Accumulated Other Comprehensive Income/Loss
| 222,389 | 203,699 | 133,714 | -32,180 | 10,177 | 84,476 | 89,547 | 112,125 | 134,796 | -73,579 | -26,998 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,750 | 6,750 | 6,750 | 6,750 | 6,750 | 6,750 | 6,750 | 0 | 0 | -180,284 | -116,631 | 60,135 | -59,613 | 0 | 0 | 0 |
Total Shareholders Equity
| 11,112,186 | 10,032,386 | 8,887,006 | 7,925,275 | 8,078,795 | 7,028,199 | 5,745,415 | 4,977,199 | 4,360,789 | 4,067,569 | 6,021,985 | 5,035,767 | 4,421,369 | 3,794,759 | 2,652,403 | 1,950,003 |
Total Equity
| 11,112,186 | 10,032,386 | 8,887,006 | 7,925,275 | 8,078,795 | 7,028,199 | 5,745,415 | 4,977,199 | 4,360,789 | 4,067,569 | 6,021,985 | 5,035,767 | 4,421,369 | 3,794,759 | 2,652,403 | 1,950,003 |
Total Liabilities & Shareholders Equity
| 31,050,216 | 24,897,205 | 23,725,885 | 29,230,513 | 35,116,853 | 31,496,441 | 29,492,933 | 27,643,104 | 27,744,207 | 29,930,882 | 30,994,411 | 25,460,457 | 16,889,452 | 7,599,615 | 4,329,549 | 3,592,024 |