PT Diagnos Laboratorium Utama Tbk
IDX:DGNS.JK
266 (IDR) • At close October 31, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 8,264.311 | 6,619.079 | 10,244.906 | 19,695.361 | 13,222.494 | 22,063.301 | 28,010.679 | 28,348.036 | 31,614.953 | 53,862.537 | 44,719.856 | 37,465.996 | 52,797.111 | 64,286.365 | 16,538.27 | 11,150.649 | -1,393.393 | 1,393.393 | 1,393.393 |
Short Term Investments
| 1,401.21 | 1,695.879 | 1,695.879 | 2,542.611 | 2,542.611 | 2,542.611 | 2,542.611 | 6,507.346 | 6,507.346 | 6,507.346 | 6,507.346 | 0 | 0 | 0 | 0 | 0 | 2,786.787 | 0 | 0 |
Cash and Short Term Investments
| 9,665.521 | 8,314.958 | 11,940.786 | 22,237.971 | 15,765.104 | 24,605.911 | 30,553.29 | 34,855.382 | 38,122.299 | 60,369.883 | 51,227.202 | 37,465.996 | 52,797.111 | 64,286.365 | 16,538.27 | 11,150.649 | 1,393.393 | 1,393.393 | 1,393.393 |
Net Receivables
| 50,607.762 | 52,834.443 | 45,252.366 | 40,491.608 | 42,089.101 | 42,535.014 | 49,454.502 | 53,052.807 | 49,294.541 | 64,001.477 | 73,939.062 | 99,602.121 | 106,788.367 | 87,133.832 | 50,816.181 | 16,321.165 | 0 | 7,432.985 | 7,432.985 |
Inventory
| 3,630.602 | 4,832.473 | 5,141.949 | 4,858.789 | 6,347.683 | 6,437.296 | 6,566.943 | 7,610.604 | 7,230.979 | 6,816.841 | 7,759.935 | 6,903.867 | 6,902.573 | 6,582.755 | 5,812.86 | 4,326.314 | 0 | 2,123.154 | 2,123.154 |
Other Current Assets
| 31,670.729 | 29,945.707 | 25,470.347 | 29,749.162 | 31,464.24 | 29,341.488 | 31,797.775 | 33,351.277 | 27,381.6 | 20,705.816 | 20,937.747 | 58,221.404 | 22,461.483 | 6,798.684 | 31,986.755 | 1,182.179 | 0 | 470.155 | 470.155 |
Total Current Assets
| 95,574.614 | 95,927.58 | 87,805.447 | 97,337.53 | 95,666.128 | 102,919.709 | 118,372.511 | 128,870.07 | 122,029.42 | 151,894.017 | 153,863.946 | 202,193.387 | 188,949.535 | 164,801.636 | 105,154.066 | 32,980.307 | 1,393.393 | 11,419.687 | 11,419.687 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 174,420.697 | 172,370.834 | 164,248.304 | 139,416.109 | 129,918.869 | 126,381.333 | 109,219.348 | 101,454.847 | 104,227.377 | 89,984.444 | 87,106.943 | 41,736.611 | 31,905.01 | 30,622.416 | 20,107.635 | 17,436.823 | 0 | 16,364.829 | 16,364.829 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,311.54 | 1,326.505 | 720.427 | 783.88 | 805.44 | 643.28 | 681.12 | 718.96 | 756.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,311.54 | 1,326.505 | 720.427 | 783.88 | 805.44 | 643.28 | 681.12 | 718.96 | 756.8 | -872.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 15,686.137 | 16,436.137 | 16,436.137 | 13,700.5 | 12,950.5 | 13,700.5 | 9,301.307 | 7,194.5 | 7,194.5 | 7,194.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2,156.435 | 1,031.487 | 1,031.487 | 1,183.273 | 1,080.818 | 990.349 | 1,019.942 | 905.548 | 899.453 | 872.851 | 1,011.904 | 785.007 | 851.924 | 790.531 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,183.333 | 1,208.333 | 1,233.333 | 1,258.333 | 2,033.333 | 1,308.333 | 1,341.667 | 0 | 0 | 872.851 | 0 | 0 | -0 | -0 | 7,312.946 | 24,250.819 | -1,393.393 | 31,437.65 | 31,437.65 |
Total Non-Current Assets
| 194,758.143 | 192,373.296 | 183,669.689 | 156,342.095 | 146,788.961 | 143,023.795 | 121,563.384 | 110,273.855 | 113,078.13 | 98,051.796 | 88,118.847 | 42,521.618 | 32,756.934 | 31,412.948 | 27,420.581 | 41,687.641 | -1,393.393 | 47,802.478 | 47,802.478 |
Total Assets
| 290,332.757 | 288,300.877 | 271,475.136 | 253,679.625 | 242,455.089 | 245,943.504 | 239,935.894 | 239,143.925 | 235,107.55 | 249,945.812 | 241,982.794 | 244,715.005 | 221,706.469 | 196,214.583 | 132,574.647 | 74,667.949 | 0 | 59,222.165 | 59,222.165 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 11,612.313 | 8,369.369 | 6,089.968 | 4,180.581 | 4,536.915 | 3,079.099 | 3,077.768 | 4,269.586 | 1,745.606 | 3,110.347 | 4,523.618 | 7,971.808 | 10,622.974 | 9,730.679 | 15,824.616 | 6,095.387 | 0 | 2,035.439 | 2,035.439 |
Short Term Debt
| 4,935.225 | 5,049.666 | 4,255.393 | 3,976.898 | 6,820.811 | 8,128.145 | 4,140.345 | 3,641.764 | 4,109.232 | 2,585.236 | 2,965.938 | 2,637.395 | 872.548 | 995.318 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 28.777 | 395.389 | 0 | 395.389 | 312.558 | 312.558 | 312.558 | 312.558 | 239.115 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 8,787.889 | 8,785.288 | 651.534 | 511.126 | 469.086 | 597.899 | 893.769 | 206.686 | 185.197 | 24.256 | 312.558 | 61.975 | 63.675 | 93.453 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3,012.412 | 9,100.165 | 3,447.312 | 2,358.048 | 1,829.835 | 1,129.381 | 2,379.76 | 2,258.158 | 1,977.237 | 21,909.334 | 18,826.225 | 25,045.307 | 14,450.362 | 18,940.645 | 14,787.332 | 10,844.234 | 0 | 7,080.882 | 7,080.882 |
Total Current Liabilities
| 28,347.839 | 31,304.488 | 14,444.207 | 11,026.653 | 13,656.648 | 12,934.524 | 10,491.641 | 10,376.194 | 8,017.273 | 27,629.172 | 26,628.339 | 35,716.486 | 26,009.56 | 29,760.094 | 30,611.948 | 16,939.622 | 0 | 9,116.321 | 9,116.321 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 34,937.5 | 29,956.25 | 30,000 | 30,000 | 15,149.677 | 13,749.761 | 9,357.926 | 4,698.566 | 4,902.852 | 8,312.991 | 2,887.824 | 2,232.506 | 1,273.276 | 1,273.276 | 1,951.036 | 1,623.613 | 0 | 2,584.122 | 2,584.122 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 30,650.443 | 31,231.876 | 31,440.509 | 12,875.518 | 10,959.017 | 12,296.296 | 9,658.15 | 10,110.047 | 9,960.773 | 3,804.079 | 10,666.181 | 6,838.968 | 6,367.225 | 1,408.95 | 945.282 | 1,432.506 | 0 | 1,062.33 | 1,062.33 |
Total Non-Current Liabilities
| 65,587.943 | 61,188.126 | 61,440.509 | 42,875.518 | 26,108.694 | 26,046.057 | 19,016.076 | 14,808.613 | 14,863.625 | 12,117.071 | 13,554.005 | 9,071.474 | 7,640.501 | 2,682.226 | 2,896.318 | 3,056.118 | 0 | 3,646.452 | 3,646.452 |
Total Liabilities
| 93,935.782 | 92,492.614 | 75,884.716 | 53,902.171 | 39,765.342 | 38,980.581 | 29,507.717 | 25,184.807 | 22,880.898 | 39,746.243 | 40,182.343 | 44,787.96 | 33,650.061 | 32,442.32 | 33,508.266 | 19,995.74 | 0 | 12,762.773 | 12,762.773 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 31,250 | 25,000 | 25,000 | 0 | 25,000 | 25,000 |
Retained Earnings
| 132,675.53 | 131,735.486 | 131,517.643 | 134,522.726 | 137,435.018 | 141,708.194 | 145,173.449 | 144,668.358 | 142,936.532 | 140,909.449 | 132,508.559 | 132,180.45 | 120,297.097 | 96,000.237 | 74,205.053 | 29,719.399 | 0 | 21,518.515 | 21,518.515 |
Accumulated Other Comprehensive Income/Loss
| -4,235.279 | -3,883.946 | -3,883.946 | -2,701.995 | -2,701.995 | -2,701.995 | -2,701.995 | 1,334.036 | 1,333.397 | 1,333.397 | 1,335.169 | -210.127 | -197.412 | -184.697 | -167.647 | -76.166 | 46,459.393 | -88.097 | -88.097 |
Other Total Stockholders Equity
| 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 36,706.723 | 28.975 | 28.975 | 0 | 28.975 | 28.975 |
Total Shareholders Equity
| 196,396.975 | 195,808.263 | 195,590.42 | 199,777.455 | 202,689.747 | 206,962.923 | 210,428.177 | 213,959.118 | 212,226.652 | 210,199.57 | 201,800.45 | 199,927.046 | 188,056.408 | 163,772.263 | 99,066.381 | 54,672.209 | 46,459.393 | 46,459.393 | 46,459.393 |
Total Equity
| 196,396.975 | 195,808.263 | 195,590.42 | 199,777.455 | 202,689.747 | 206,962.923 | 210,428.177 | 213,959.118 | 212,226.652 | 210,199.57 | 201,800.45 | 199,927.046 | 188,056.408 | 163,772.263 | 99,066.381 | 54,672.209 | 46,459.393 | 46,459.393 | 46,459.393 |
Total Liabilities & Shareholders Equity
| 290,332.757 | 288,300.877 | 271,475.136 | 253,679.625 | 242,455.089 | 245,943.504 | 239,935.894 | 239,143.925 | 235,107.55 | 249,945.812 | 241,982.794 | 244,715.005 | 221,706.469 | 196,214.583 | 132,574.647 | 74,667.949 | 46,459.393 | 59,222.165 | 59,222.165 |