
PT Elang Mahkota Teknologi Tbk
IDX:EMTK.JK
510 (IDR) • At close March 14, 2025
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
| 7,210,978.131 | 8,712,637.748 | 7,383,025.165 | 2,130,505.979 | 2,281,299.664 | 4,624,271.256 | 7,140,229.605 | 2,915,431.718 | 7,699,640.184 | 10,636,445.048 | 4,889,801.42 | 4,080,956.654 | 1,341,581.271 | 1,458,875.7 | 794,143.787 | 697,470.707 |
Short Term Investments
| 168,626.584 | 1,993,003.331 | 877,149.365 | 345,403.856 | 1,190,613.387 | 1,725,352.688 | 103,216.852 | 3,221,621.49 | 75,395.278 | 195,034.329 | 102,207.228 | 5,536.843 | 5,495.327 | 3,042.937 | 7,521.667 | 13,254.359 |
Cash and Short Term Investments
| 8,476,370.43 | 10,705,641.079 | 8,260,174.53 | 2,475,909.835 | 3,471,913.051 | 6,349,623.944 | 7,243,446.457 | 6,137,053.208 | 7,775,035.462 | 10,831,479.377 | 4,992,008.648 | 4,086,493.497 | 1,347,076.598 | 1,461,918.637 | 801,665.454 | 710,725.066 |
Net Receivables
| 1,998,686.082 | 2,659,507.495 | 2,283,725.867 | 2,230,141.112 | -1,327,171.038 | 2,002,192.664 | 1,885,132.812 | 0 | 0 | 1,656,603.228 | 1,343,466.299 | 0 | 0 | 669,209.947 | 632,161.11 | 0 |
Inventory
| 1,637,234.913 | 1,321,760.527 | 1,004,563.854 | 926,768.652 | 1,145,444.041 | 1,168,833.255 | 1,082,894.015 | 966,145.801 | 660,183.471 | 599,067.801 | 470,635.929 | 346,748.321 | 278,368.569 | 265,820.097 | 298,914.035 | 257,579.947 |
Other Current Assets
| 3,694,608.426 | 1,256,104.689 | 1,272,570.762 | 1,027,645.966 | 3,989,201.29 | 2,168,750.284 | 229,970.312 | 2,450,133.004 | 1,972,508.832 | 2,012,874.944 | 1,686,446.022 | 1,284,648.47 | 105,771.603 | 57,567.967 | 60,904.504 | 23,741.658 |
Total Current Assets
| 15,825,106.228 | 16,503,758.5 | 12,961,204.931 | 7,330,342.675 | 8,606,558.382 | 9,818,543.808 | 10,497,865.274 | 9,553,332.013 | 10,407,727.765 | 13,443,422.122 | 7,149,090.599 | 5,717,890.288 | 2,756,673.807 | 2,496,425.03 | 1,837,242.82 | 1,829,171.925 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 6,057,792.777 | 5,846,460.721 | 6,098,084.301 | 4,845,927.349 | 3,094,901.102 | 2,672,586.477 | 2,433,750.186 | 2,427,129.129 | 2,257,395.633 | 2,626,233.252 | 1,955,290.641 | 1,476,717.849 | 1,130,857.599 | 556,826.967 | 504,750.988 | 512,610.809 |
Goodwill
| 2,358,391.3 | 2,358,391.3 | 3,408,253.613 | 2,073,828.818 | 1,917,805.979 | 1,917,805.979 | 3,849,959.713 | 4,199,648.452 | 1,531,526.266 | 1,645,876.782 | 1,645,876.782 | 1,395,744.08 | 1,526,874.21 | 1,008,752.884 | 1,095,366.602 | 1,203,252.756 |
Intangible Assets
| 648,058.056 | 962,068.374 | 1,002,086.678 | 1,108,402.298 | 1,234,766.565 | 2,036,286.137 | 2,300,605.18 | 1,100,899.699 | 896,835.854 | 1,610,165.869 | 1,704,753.422 | 1,123,366.364 | 1,185,623.871 | 14,684.279 | 0 | 0 |
Goodwill and Intangible Assets
| 3,006,449.356 | 3,320,459.674 | 4,410,340.291 | 3,182,231.116 | 3,152,572.544 | 3,954,092.116 | 6,150,564.893 | 5,300,548.151 | 2,428,362.12 | 3,256,042.651 | 3,350,630.204 | 2,519,110.444 | 2,712,498.081 | 1,023,437.163 | 1,095,366.602 | 1,203,252.756 |
Long Term Investments
| 14,249,366.058 | 15,297,235.708 | 13,083,292.521 | 1,957,657.335 | 864,225.033 | 917,905.046 | 2,648,272.731 | -565,872.766 | 1,971,481.906 | -65,247.528 | -82,909.993 | 179,146.044 | 392,061.468 | -1,997.945 | -5,256.118 | -10,738.91 |
Tax Assets
| 357,021.533 | 87,399.925 | 125,946.626 | 97,362.863 | 256,899.808 | 201,647.388 | 99,880.139 | 181,408.368 | 124,555.779 | 82,350.878 | 66,546.564 | 57,200.143 | 45,774.844 | 28,639.259 | 20,076.072 | 10,626.069 |
Other Non-Current Assets
| 3,395,514.578 | 3,413,710.889 | 1,489,642.444 | 470,624.296 | 1,565,480.983 | 1,960,636.849 | 379,328.905 | 3,479,822.943 | 310,748.541 | 542,395.164 | 386,980.208 | 96,702.939 | 97,181.584 | 210,954.193 | 312,705.162 | 266,280.652 |
Total Non-Current Assets
| 27,066,144.302 | 27,965,266.917 | 25,207,306.183 | 10,553,802.959 | 8,934,079.47 | 9,706,867.876 | 11,711,796.854 | 10,823,035.825 | 7,092,543.979 | 6,441,774.417 | 5,676,537.624 | 4,328,877.419 | 4,378,373.576 | 1,817,859.637 | 1,927,642.706 | 1,982,031.376 |
Total Assets
| 42,891,250.53 | 44,469,025.417 | 38,168,511.114 | 17,884,145.634 | 17,540,637.852 | 19,525,411.684 | 22,209,662.128 | 20,376,367.838 | 17,500,271.744 | 19,885,196.539 | 12,825,628.223 | 10,046,767.707 | 7,135,047.383 | 4,314,284.667 | 3,764,885.526 | 3,811,203.301 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 754,127.275 | 766,484.683 | 735,306.337 | 595,421.543 | 775,962.673 | 708,263.05 | 606,141.904 | 530,923.304 | 337,657.382 | 484,195.361 | 392,374.315 | 260,043.207 | 424,596.276 | 253,016.5 | 224,662.444 | 274,606.565 |
Short Term Debt
| 292,904.201 | 490,144.337 | 112,388.938 | 415,630.267 | 109,525.852 | 147,672.894 | 135,386.238 | 129,902.794 | 122,628.529 | 514,876.148 | 514,914.472 | 16,095.891 | 1,012,416.106 | 7,700.387 | 54,776.081 | 211,930.414 |
Tax Payables
| 233,237.435 | 520,102.698 | 245,380.663 | 240,423.01 | 106,076.975 | 91,037.542 | 93,209.147 | 130,477.813 | 245,672.025 | 151,580.8 | 202,568.652 | 141,314.19 | 80,134.423 | 80,027.797 | 59,647.987 | 97,295.74 |
Deferred Revenue
| 323,118.001 | 234,639.366 | 329,705.069 | 248,888.076 | 128,977.56 | 91,037.542 | 93,209.147 | 130,477.813 | 245,672.025 | 151,580.8 | 202,568.652 | 141,314.19 | 80,134.423 | 80,027.797 | 59,647.987 | 97,295.74 |
Other Current Liabilities
| 1,604,687.623 | 1,117,948.723 | 1,790,828.426 | 1,364,486.031 | 1,568,760.019 | 1,196,644.538 | 933,447.032 | 959,446.659 | 511,170.87 | 421,745.788 | 347,173.696 | 637,107.263 | 419,001.574 | 224,411.652 | 196,384.6 | 177,911.721 |
Total Current Liabilities
| 3,208,074.535 | 3,129,319.807 | 3,213,609.433 | 2,864,848.927 | 2,689,303.079 | 2,273,024.715 | 1,861,393.468 | 1,881,228.383 | 1,312,536.004 | 1,723,978.897 | 1,659,599.787 | 1,054,560.551 | 1,936,148.379 | 565,156.336 | 535,471.112 | 761,744.44 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 737,749.747 | 694,767.994 | 674,980.51 | 2,108,503.066 | 1,587,806.515 | 76,946.521 | 95,195.514 | 59,667.476 | 226,151.073 | 1,381,388.188 | 1,322,221.181 | 872,670.909 | 67,316.679 | 575,379.624 | 573,405.569 | 573,509.634 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,120.669 | 23,872.904 |
Deferred Tax Liabilities Non-Current
| 259,512 | 465,292.648 | 324,036.562 | 155,329.662 | 110,623.499 | 386,247.137 | 464,216.143 | 379,670.578 | 428,899.283 | 334,091.452 | 376,686.373 | 308,101.925 | 296,107.407 | 4,679.073 | 5,126.322 | 6,334.93 |
Other Non-Current Liabilities
| 314,153.795 | 283,056.485 | 287,018.325 | 356,424.828 | 887,625.321 | 1,324,859.996 | 1,938,383.358 | 2,727,080.221 | 143,554.198 | 462,690.512 | 103,251.492 | 76,345.06 | 62,272.011 | 45,521.144 | 123.516 | 143.883 |
Total Non-Current Liabilities
| 1,311,415.542 | 1,443,117.127 | 1,286,035.397 | 2,620,257.556 | 2,586,055.335 | 1,788,053.654 | 2,497,795.015 | 2,689,312.017 | 798,604.554 | 1,844,078.7 | 1,802,159.046 | 1,257,117.894 | 425,696.097 | 625,579.841 | 613,776.076 | 603,861.351 |
Total Liabilities
| 4,519,490.077 | 4,572,436.934 | 4,499,644.83 | 5,485,106.483 | 5,275,358.414 | 4,061,078.369 | 4,359,188.483 | 4,570,540.4 | 2,111,140.558 | 3,568,057.597 | 3,461,758.833 | 2,311,678.445 | 2,361,844.476 | 1,190,736.177 | 1,149,247.188 | 1,365,605.791 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,226,335.03 | 1,224,835.03 | 1,224,835.03 | 1,128,791.468 | 1,128,455.048 | 1,128,006.488 | 1,128,006.488 | 1,128,006.488 | 1,128,006.488 | 1,128,006.488 | 1,128,006.488 | 1,128,006.488 | 1,128,006.488 | 1,025,460.444 | 628,350.9 | 628,350.9 |
Retained Earnings
| 9,358,345.133 | 9,805,104.308 | 4,661,693.757 | -1,092,923.431 | -3,151,096.924 | -1,635,062.61 | 1,100,448.514 | 1,314,073.558 | 1,324,753.697 | 2,213,891.288 | 1,568,697.39 | 3,481,693.661 | 1,045,154.646 | 434,561.848 | 121,251.342 | -40,508.703 |
Accumulated Other Comprehensive Income/Loss
| 0 | 11,022,138.969 | 10,109,752.616 | 8,887,897.207 | 9,818,815.949 | 10,357,868.067 | 10,233,188.028 | 9,459,251.292 | 9,200,900.285 | 8,565,925.254 | 2,951,905.165 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 24,095,577.457 | 13,762,348.284 | 12,435,728.976 | 1,764,002.607 | 2,079,706.363 | 2,068,557.276 | 2,068,557.276 | 2,078,557.276 | 2,068,557.276 | 2,068,557.276 | 2,075,557.276 | 4,589,038.589 | 2,037,216.943 | 1,317,355.32 | 0 | 0 |
Total Shareholders Equity
| 34,680,257.62 | 35,814,426.591 | 28,432,010.379 | 10,687,767.851 | 9,875,880.436 | 11,919,369.221 | 14,530,200.306 | 13,975,678.382 | 13,722,217.746 | 13,974,913.895 | 7,724,166.319 | 6,759,569.863 | 4,318,059.801 | 2,892,598.49 | 2,406,521.393 | 2,249,538.229 |
Total Equity
| 38,371,760.453 | 39,896,588.483 | 33,668,866.284 | 12,399,039.151 | 12,265,279.438 | 15,464,333.315 | 17,850,473.645 | 15,805,827.438 | 15,389,131.186 | 16,317,138.942 | 9,363,869.39 | 7,735,089.262 | 4,773,202.907 | 3,123,548.49 | 2,615,638.338 | 2,445,597.51 |
Total Liabilities & Shareholders Equity
| 42,891,250.53 | 44,469,025.417 | 38,168,511.114 | 17,884,145.634 | 17,540,637.852 | 19,525,411.684 | 22,209,662.128 | 20,376,367.838 | 17,500,271.744 | 19,885,196.539 | 12,825,628.223 | 10,046,767.707 | 7,135,047.383 | 4,314,284.667 | 3,764,885.526 | 3,811,203.301 |