PT. Clipan Finance Indonesia Tbk
IDX:CFIN.JK
374 (IDR) • At close November 5, 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
| 32,721.347 | 31,326.05 | 126,780.101 | 1,924,784.701 | 104,364.99 | 53,010.796 | 28,547.33 | 30,322.531 | 30,395.779 | 35,767.746 | 95,642.328 | 189,137.282 | 192,183.355 | 26,327.186 | 31,030.761 | 116,683.495 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 10,392 | 10,866 | 81,626.01 | 0 | 20,575.735 | 50,834.16 | 55,406.25 | 15,261.25 | 14,906 | 74,371.75 | 17,574.5 |
Cash and Short Term Investments
| 32,721.347 | 31,326.05 | 126,780.101 | 1,924,784.701 | 104,364.99 | 63,402.796 | 39,413.33 | 111,948.541 | 30,395.779 | 56,343.481 | 146,476.488 | 244,543.532 | 207,444.605 | 41,233.186 | 105,402.511 | 134,257.995 |
Net Receivables
| 9,365,112.124 | 7,494,779.089 | 6,408,426.124 | 8,719,352.134 | 11,719,795.12 | 10,758,858.606 | 9,619,604.539 | 6,432,392.7 | 6,441,598.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -7,494,779.089 | 0 | 0 | 0 | -10,758,858.606 | -9,619,604.539 | 12,933.229 | 7,768.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -9,397,833.471 | 7,500,167.975 | -6,535,206.225 | -10,644,136.835 | -11,824,160.11 | 10,777,475.656 | 9,635,730.931 | 39,755.504 | 29,762.416 | 34,585.93 | 13,344.839 | 7,715.782 | 18,562.252 | 8,059.863 | 496.786 | 460.644 |
Total Current Assets
| 3,833,370.011 | 7,531,494.025 | 6,505,182.212 | 10,650,871.637 | 11,854,262.515 | 10,840,878.452 | 9,675,144.261 | 6,597,029.974 | 6,509,524.729 | 6,562,893.138 | 2,323,078.487 | 4,792,734.83 | 1,309,125.266 | 621,450.052 | 870,726.721 | 687,147.487 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 207,320.754 | 217,608.054 | 188,618.328 | 198,491.397 | 200,925.828 | 187,227.415 | 153,841.901 | 136,647.02 | 121,973.598 | 70,239.434 | 55,503.229 | 48,294.906 | 39,879.186 | 28,244.036 | 21,566.159 | 24,754.289 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,812.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 13,637.317 | 15,688.522 | 15,570.387 | 15,462.122 | 18,462.168 | 16,863.885 | 16,543.898 | 9,888.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 13,637.317 | 15,688.522 | 15,570.387 | 15,462.122 | 18,462.168 | 16,863.885 | 16,543.898 | 76.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 5,584,727.133 | 0 | 46,199.69 | 0 | 5,365.027 | -16,431.535 | 10,437 | -76.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 70,748.638 | 66,942.36 | 97,432.311 | 40,174.06 | 31,370.558 | 19,620.189 | 4,750.123 | 76.354 | 4,736.6 | 5,614.846 | 4,179.384 | 1,173.479 | 412.808 | 2,219.739 | 1,704.084 | 5,956.36 |
Other Non-Current Assets
| 201,450.294 | 217,522.854 | 270,901.091 | 12,457 | 7,091.973 | 28,888.535 | 30,130.143 | 10,437 | 10,437 | 2,295.412 | 3,691,707.971 | 11,431.639 | 3,436,086.496 | 2,041,996.162 | 877,269.836 | 889,584.343 |
Total Non-Current Assets
| 6,077,884.136 | 517,761.79 | 618,721.807 | 266,584.579 | 263,215.554 | 236,168.489 | 215,703.065 | 147,160.374 | 137,147.198 | 78,149.692 | 3,751,390.584 | 60,900.024 | 3,476,378.49 | 2,072,459.937 | 900,540.079 | 920,294.992 |
Total Assets
| 9,911,254.148 | 8,049,255.816 | 7,123,904.019 | 10,917,456.216 | 12,117,478.069 | 11,077,046.941 | 9,890,847.326 | 6,744,190.348 | 6,646,671.927 | 6,641,042.83 | 6,074,469.071 | 4,853,634.854 | 4,785,503.756 | 2,693,909.989 | 1,771,266.8 | 1,607,442.479 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 80,061.265 | 124,265.063 | 61,486.211 | 32,652.761 | 87,771.94 | 68,879.633 | 88,531.344 | 14,519.723 | 121,880.78 | 154,776.937 | 124,434.302 | 14,221.771 | 38,605.781 | 59,794.18 | 25,191.707 | 12,461.972 |
Short Term Debt
| 465,388.611 | 165,364.377 | 300,394.939 | 815,792.345 | 380,000 | 365,000 | 1,515,000 | 510,000 | 264,937.5 | 589,979.166 | 299,979.167 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 14,216.649 | 48,182.255 | 38,618.48 | 4,029.525 | 21,524.555 | 40,007.144 | 31,438.617 | 8,635.618 | 1,173.026 | 42,454.297 | 24,420.736 | 27,440.781 | 37,261.248 | 29,805.228 | 23,920.532 | 6,232.9 |
Deferred Revenue
| 29,203.179 | 24,579.522 | 15,459.998 | 19,698.644 | 31,478.464 | 40,007.144 | 31,438.617 | -501,364.382 | -263,764.474 | -547,524.869 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 142,487.408 | 225,901.59 | 198,870.537 | 164,316.752 | 283,124.123 | 276,071.333 | 235,442.565 | 177,925.626 | 48,184.008 | 31,780.432 | -275,558.431 | 88,303.517 | 75,371.779 | 48,199.465 | 43,711.379 | 23,656.556 |
Total Current Liabilities
| 717,140.463 | 540,110.552 | 576,211.685 | 1,032,460.502 | 782,374.527 | 749,958.11 | 1,870,412.526 | 201,080.967 | 171,237.814 | 229,011.666 | 148,855.038 | 102,525.288 | 113,977.56 | 107,993.645 | 68,903.086 | 36,118.528 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 3,564,505.058 | 2,331,506.44 | 1,692,299.748 | 5,078,503.156 | 6,568,251.559 | 5,933,439.467 | 3,961,830.046 | 2,742,189.44 | 2,873,795.799 | 3,154,727.978 | 3,146,304.135 | 2,289,490.951 | 2,485,573.865 | 1,089,564.128 | 377,846.337 | 395,209.107 |
Deferred Revenue Non-Current
| 29,203.179 | 24,579.522 | 15,459.998 | 19,698.644 | 31,478.464 | 3,009.195 | 3,750.101 | 1,988.917 | 2,710.206 | 578.993 | 1,774.127 | 0 | 0 | 15,156.448 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -29,203.179 | -24,579.522 | -15,459.998 | 1,569.478 | 0 | 0 | 0 | 6,462,715.231 | -171,237.814 | -1,532,970.887 | 0 | 9,993.809 | 12,125.531 | 0 | 12,517.7 | 1,351.852 |
Other Non-Current Liabilities
| 102,850.169 | 66,556.04 | 49,272.385 | 40,034.544 | 29,691.373 | 43,514.917 | 25,323.834 | -6,462,715.231 | 171,237.814 | 1,532,970.887 | 12,705.249 | 1,732.308 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 3,667,355.227 | 2,398,062.48 | 1,741,572.133 | 5,139,805.822 | 6,629,421.396 | 5,979,963.579 | 3,990,903.981 | 2,744,178.357 | 2,876,506.005 | 3,155,306.971 | 3,160,783.511 | 2,301,217.068 | 2,497,699.396 | 1,104,720.576 | 390,364.037 | 396,560.959 |
Total Liabilities
| 4,384,495.69 | 2,938,173.032 | 2,317,783.818 | 6,172,266.324 | 7,411,795.923 | 6,729,921.689 | 5,861,316.507 | 2,945,259.324 | 3,047,743.819 | 3,384,318.637 | 3,309,638.549 | 2,403,742.356 | 2,611,676.956 | 1,212,714.221 | 459,267.123 | 432,679.487 |
Equity: | ||||||||||||||||
Preferred Stock
| 4,141,800.106 | 3,721,948.938 | 3,411,061.297 | 3,360,763.242 | 3,324,837.391 | 2,950,603.23 | 2,642,434.579 | 2,403,370.583 | 0 | 2,482.194 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 943,699.354 | 943,699.192 | 943,699.124 | 650,826.982 | 650,825.036 | 650,824.992 |
Retained Earnings
| 4,141,800.106 | 3,721,948.938 | 3,411,061.297 | 3,360,763.242 | 3,324,837.391 | 2,950,603.23 | 2,642,434.579 | 2,404,620.583 | 2,196,656.353 | 1,908,645.289 | 1,511,126.986 | 1,195,489.254 | 920,123.679 | 682,915.935 | 513,722.957 | 376,486.342 |
Accumulated Other Comprehensive Income/Loss
| 36,879.448 | 41,054.942 | 46,980 | 36,347.746 | 32,765.851 | 4,347,125.252 | 4,029,530.819 | 3,798,931.024 | 55,292.851 | -2,482.194 | -0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -3,789,851.316 | -3,370,000.148 | -3,059,112.507 | -3,008,814.452 | -2,972,888.601 | -6,897,336.574 | -6,280,999.272 | -5,804,121.28 | 350,848.79 | 351,948.79 | 310,004.182 | 310,704.052 | 310,003.997 | 147,452.851 | 147,451.684 | 147,451.658 |
Total Shareholders Equity
| 5,526,758.458 | 5,111,082.784 | 4,806,120.201 | 4,745,189.892 | 4,705,682.146 | 4,347,125.252 | 4,029,530.819 | 3,798,931.024 | 3,598,928.108 | 3,256,724.193 | 2,764,830.522 | 2,449,892.498 | 2,173,826.8 | 1,481,195.768 | 1,311,999.677 | 1,174,762.992 |
Total Equity
| 9,523,930.78 | 7,576,627.551 | 6,672,034.787 | 8,714,700.692 | 11,549,568.715 | 10,592,553.923 | 9,477,813.535 | 6,510,797.933 | 3,598,928.108 | 3,256,724.193 | 2,764,830.522 | 2,449,892.498 | 2,173,826.8 | 1,481,195.768 | 1,311,999.677 | 1,174,762.992 |
Total Liabilities & Shareholders Equity
| 9,911,254.148 | 8,049,255.816 | 7,123,904.019 | 10,917,456.216 | 12,117,478.069 | 11,077,046.941 | 9,890,847.326 | 6,744,190.348 | 6,646,671.927 | 6,641,042.83 | 6,074,469.071 | 4,853,634.854 | 4,785,503.756 | 2,693,909.989 | 1,771,266.8 | 1,607,442.479 |