PT Millennium Pharmacon International Tbk

IDX:SDPC.JK

145 (IDR) • At close October 31, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) IDR.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q3
Assets:
Current Assets:
Cash & Cash Equivalents 14,356.61535,323.30458,899.53416,857.97437,587.37515,838.88625,668.36620,011.74214,714.37619,369.15247,362.35110,465.40423,218.45413,830.90648,054.34573,058.72937,314.16249,108.64329,490.840,381.35643,619.16437,508.60537,685.48637,183.83339,463.23532,834.58956,461.80235,882.27636,317.75723,467.0833,560.19422,040.72823,375.88725,755.58234,007.04827,675.11529,808.06844,354.1263,419.94631,204.27226,370.00324,929.58418,678.70826,933.74123,835.26125,460.36527,496.82328,318.644
Short Term Investments 0-18,691.3770-11,216.13-11,216.1300000-20,884.66-15,478.123-15,478.123-26,177.926-26,468.426-31,648.764-33,863.665-34,661.631-32,714.241-22,224.786-22,931.39-17,882.345-16,911.493-12,542.122-9,548.243-15,290.53-15,864.754000000000000000000000
Cash and Short Term Investments 14,356.61535,323.30458,899.53416,857.97437,587.37515,838.88625,668.36620,011.74214,714.37619,369.15247,362.35110,465.40423,218.45413,830.90648,054.34573,058.72937,314.16249,108.64329,490.840,381.35643,619.16437,508.60537,685.48637,183.83339,463.23532,834.58956,461.80235,882.27636,317.75723,467.0833,560.19422,040.72823,375.88725,755.58234,007.04827,675.11529,808.06844,354.1263,419.94631,204.27226,370.00324,929.58418,678.70826,933.74123,835.26125,460.36527,496.82328,318.644
Net Receivables 867,122.303842,620.244682,833.163744,073.513719,937.87635,171.585545,672.462636,139.901552,641546,044440,453595,018586,561541,901.586498,760.585485,339.318500,647.688595,001.937499,528.534550,018.863565,237.146555,883.037486,633.871499,623.681450,483.057449,744.109458,483.204369,424.687375,284.859336,249.759303,977.024333,389.188407,647.613346,383.348324,557.6336,754.39310,482.37269,034.691248,188.643262,675.76205,622.041199,771.854241,061.287203,120.957185,672.105178,153.266176,007.5540
Inventory 582,594.536626,471.142535,873.912515,260.984527,580.94528,917.257538,433.399477,663.127459,684.391467,270.985453,300.718544,282.915430,713.152412,468.626389,348.055409,710.217459,042.55440,038.198469,412.468430,733.516455,609.07480,605.857457,506.503387,603.2359,266.793324,726.9321,291.248315,186.841308,357.658266,674.969279,786.149254,876.749296,359.679224,128.679248,972.919222,119.488258,340.074205,005.261193,057.985190,468.572173,409.704162,967.673191,381.69155,503.332148,970.661131,485.007140,020.989131,520.441
Other Current Assets 148,887.573174,442.277170,045.727131,286.454106,154.236148,496.572149,184.353744,683.599661,570.496678,696.43569,641.563722,878.881679,531.426650,477.095591,490.69580,684.303607,235.416706,630.014611,636.974682,486.925682,980.773664,079.171598,731.92584,167.226522,552.64405,593.07476,657.702476,081.173422,754.584390,307.783416,731.428409.6885,242.334390.498-0125.365125.365141.809301.64638,500.72732,166.47217.08730,475.15426,492.65120,662.16721,442.7870
Total Current Assets 1,612,961.0271,678,856.9661,447,652.3371,407,478.9261,391,260.4211,328,424.31,258,958.581,242,358.4681,135,969.2631,165,336.5681,070,304.6321,277,627.21,133,463.0321,076,776.6271,028,893.091,063,453.2491,103,592.1281,195,776.8551,110,540.2411,153,601.7971,182,209.0071,182,193.6331,093,923.9091,008,954.26921,282.672807,305.597841,829.324827,726.819820,756.588712,896.633703,654.125693,648.906727,792.867601,509.942607,928.066586,548.992598,755.877518,519.437504,808.382484,650.25443,902.474419,835.583451,138.773416,033.184384,970.679355,760.806364,968.153352,348.501
Non-Current Assets:
Property, Plant & Equipment, Net 107,822.91761,064.59112,593.53248,425.71146,904.02242,006.04841,800.22435,940.30541,081.75235,276.77637,391.67138,212.92740,097.25241,386.65643,810.68317,449.87218,173.39419,188.00520,493.58816,520.42316,665.56115,609.64915,567.9714,877.09414,744.56214,373.47513,869.21614,649.98110,693.80710,782.96811,172.7758,424.17310,956.68510,940.25310,420.55110,290.60410,445.49810,760.49711,144.1619,818.60410,380.31310,696.0258,292.147,995.627,576.2647,592.2737,242.4717,751.097
Goodwill 000000000000000000000000000000000000000000000000
Intangible Assets 56,427.14356,767.95357,108.76311,055.44211,346.68213,341.16313,632.40413,923.6444,895.24,895.24,895.24,895.24,430.0614,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,343.5564,366.1844,395.18396.1964,453.1794,482.1774,934.8794,004.2061,592.8782,052.9752,513.0712,973.1683,433.2653,893.3624,353.4594,813.5565,273.6525,733.7496,193.8466,653.9437,114.047,574.1368,034.2338,494.33
Goodwill and Intangible Assets 56,427.14356,767.95357,108.76311,055.44211,346.68213,341.16313,632.40413,923.6444,895.24,895.24,895.24,895.24,430.0614,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,327.9854,343.5564,366.1844,395.18396.1964,453.1794,482.1774,934.8794,004.2061,592.8782,052.9752,513.0712,973.1683,433.2653,893.3624,353.4594,813.5565,273.6525,733.7496,193.8466,653.9437,114.047,574.1368,034.2338,494.33
Long Term Investments 33,30051,991.37733,30065,216.1365,216.1354,00054,00054,00054,00054,00074,884.6669,478.12369,478.12380,177.92680,468.42685,648.76487,863.66588,661.63186,714.24176,224.78676,931.3971,882.34570,911.49366,542.12263,548.24369,290.5369,864.75411,856.1895,142.4076,488.8696,488.8691,346.4621,346.4624,122.0064,122.0062,775.5432,775.5432,775.5432,775.543000000000
Tax Assets 16,516.28516,129.65716,576.33511,820.77114,145.04215,819.34614,489.00813,387.6115,661.60916,812.6617,308.837,831.8847,742.537,164.9746,861.1637,973.4337,627.0798,506.8598,186.9818,426.0617,881.2017,621.8787,484.7099,419.1477,876.5467,699.6687,371.6267,211.1218,084.7396,920.4856,517.6698,428.0187,739.4217,461.5527,523.2957,370.967,382.3147,335.1756,521.7876,598.752005,674.35700000
Other Non-Current Assets -21,382.7097,620.868-27,548.6757,782.5865,127.30519,383.5718,624.54911,963.85811,947.84324,774.6811,600.549873.0981,723.7251,597.102465.1391,775.7781,096.859940.845581.1392,806.8341,441.3941,595.12675.1541,008.0541,628.3771,307.062675.1541,609.1751,326.1151,206.679675.1541,038.555679.778688.902710.3441,214.7171,004.895971.316388.3691,046.3856,812.7066,071.209378.3696,810.3756,657.8086,120.717-15,276.704-16,245.427
Total Non-Current Assets 192,683.636193,574.445192,029.955144,300.642142,739.182144,550.126142,546.184129,215.417127,586.404135,759.317136,080.911121,291.232123,471.691134,654.643135,933.397117,175.831119,088.981121,625.325120,303.935108,306.09107,247.53101,036.97898,967.31296,174.40292,141.28397,036.91996,175.93335,422.66129,700.24729,881.1829,789.34723,241.41422,315.22325,265.68725,289.26724,624.99325,041.51625,735.89325,183.3222,277.29722,466.67222,500.98320,538.71221,459.93721,348.11221,287.12615,276.70416,245.427
Total Assets 1,805,644.6631,872,431.4111,639,682.2921,551,779.5681,533,999.6031,472,974.4271,401,504.7641,371,573.8861,263,555.6671,301,095.8851,206,385.5431,398,918.4331,256,934.7231,211,431.271,164,826.4871,180,629.0811,222,681.1091,317,402.1811,230,844.1761,261,907.8871,289,456.5371,283,230.6111,192,891.221,105,128.6611,013,423.955904,342.517938,005.256863,149.48850,456.835742,777.812733,443.472716,890.32750,108.091626,775.63633,217.333611,173.985623,797.393544,255.33529,991.702506,927.547466,369.146442,336.566471,677.485437,493.121406,318.791377,047.932385,609.729374,300.367
Liabilities & Equity:
Current Liabilities:
Account Payables 586,120.444690,823.481545,863.472461,915.681506,686.233445,448.828468,603.853471,477.115439,744.894469,789.443413,382.847418,208.524455,458.357372,894.032408,523.785323,419.825267,328.026445,953.629424,680.051366,998.164375,055.468479,892.792430,113.976313,183.785314,433.131327,629.111316,277.174294,664.004353,935.84272,499.309247,867.729151,854.317257,975.04160,866.184195,848.238166,414.738214,157.399183,456.193150,347.241161,908.453153,494.099155,097.09159,085.884132,596.915136,216.145123,781.279137,996.475127,031.9
Short Term Debt 776,041.082746,751.416665,417.764703,912.149654,191.112673,377.852566,548.352546,144.072479,747.965476,075.788455,152.981628,141.526449,139.388458,373.522383,386.537474,916.619633,114.574543,804.239492,687.883583,770.501607,102.155490,682.529421,002.074459,883.404419,865.658305,136.895344,474.839349,827.353292,993.421273,804.3296,181.981370,741.679300,604.287281,355.942258,804.535275,287.244233,090.549190,626.939216,499.892184,172.085154,382.578134,458.408162,121.893156,172.771126,155.002114,319.61700
Tax Payables 6,276.2693,867.7251,423.8029,333.5948,894.0023,937.8771,429.0023,907.81,647.5242,542.419453.3264,223.5372,727.45783.21102,261.9621,786.8742,192.659.914,216.1573,997.1371,763.252442.5728,373.6394,858.2461,496.702280.2585,171.9834,532.0431,811.362221.7234,059.6933,318.3671,030.197390.9024,057.2723,242.8911,678.583220.7812,221.43400818.93200000
Deferred Revenue 6,276.26900000000004,223.5372,727.45783.21102,261.96253,100.22955,650.159.914,216.1573,997.1371,763.252442.5728,373.6394,858.2461,496.702280.2585,171.9834,532.0431,811.362221.7234,059.693-12,412.12426,855.714-10,744.2-3,637.90226,936.803-13,137.854-13,646.344-15,996.75300-6,282.91300000
Other Current Liabilities 72,435.74675,320.67575,719.28966,810.06958,139.92958,598.11477,886.28568,663.23165,194.87779,118.03274,052.88980,222.95586,066.664115,489.436111,347.961111,003.916-0-048,965.72441,514.34840,576.03348,614.41484,368.19768,767.33226,438.20827,130.51138,539.1334,897.7925,473.41925,631.24123,795.16426,294.98141,016.754-033,526.06119,477.416-037,960.13634,756.83739,189.96222,558.50718,064.90725,377.84919,695.87218,748.57116,713.656128,859.928132,175.931
Total Current Liabilities 1,440,873.5411,512,895.5721,287,000.5251,232,637.91,219,017.2741,177,424.7941,113,038.4891,086,284.417984,687.7351,024,983.262942,588.7171,130,796.541993,391.859947,540.2903,258.284911,602.321953,542.8281,045,408.018966,343.569996,499.1691,026,730.7931,020,952.988935,926.819850,208.159765,595.243661,393.219699,571.401684,561.13676,934.723573,746.212568,066.597552,950.67587,183.957469,077.84477,434.634457,541.495474,184.751398,905.414387,957.626369,273.746330,435.184307,620.405340,302.714308,465.557281,119.718254,814.552266,856.403259,207.831
Non-Current Liabilities:
Long Term Debt 41,555.55643,357.02144,000885.7451,117.1081,543.7821,509.6411,471.2541,893.2441,845.2311,798.2092,148.1592,133.5892,081.3562,030.20200000000000000011.6581.389176.206268.495360.273454.528530.538634.816680.49700005.85922.98339.66400
Deferred Revenue Non-Current 000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 000000000000000000000000000000000000000000000000
Other Non-Current Liabilities 33,358.05931,374.60530,968.37931,258.34330,455.38229,250.93928,046.49625,629.86127,349.6926,184.47825,019.26725,235.31127,373.23931,722.4730,341.51228,733.45127,431.84429,780.99529,062.79128,621.8727,255.37426,122.52324,856.46126,373.07825,165.77426,982.18925,819.16725,980.62124,842.84923,115.91622,088.91822,493.07421,486.13222,135.93721,107.62921,721.25120,729.71320,826.41819,564.68719,341.490016,502.59516,574.59215,740.57114,906.54900
Total Non-Current Liabilities 74,913.61474,731.62674,968.37932,144.08831,572.4930,794.72129,556.13727,101.11529,242.93328,029.70926,817.47627,383.46929,506.82833,803.82632,371.71428,733.45127,431.84429,780.99529,062.79128,621.8727,255.37426,122.52324,856.46126,373.07825,165.77426,982.18925,819.16725,980.62124,842.84923,115.91622,100.56822,574.46321,662.33822,404.43121,467.90222,175.77921,260.25121,461.23420,245.18419,341.490016,502.59516,580.45215,763.55414,946.21300
Total Liabilities 1,515,787.1551,587,627.1981,361,968.9041,264,781.9881,250,589.7641,208,219.5151,142,594.6261,113,385.5321,013,930.6681,053,012.972969,406.1931,158,180.011,022,898.687981,344.026935,629.998940,335.772980,974.6721,075,189.012995,406.361,025,121.0391,053,986.1671,047,075.511960,783.28876,581.237790,761.017688,375.408725,390.568710,541.75701,777.572596,862.128590,167.165575,525.133608,846.295491,482.271498,902.536479,717.274495,445.002420,366.648408,202.81388,615.236330,435.184307,620.405356,805.309325,046.009296,883.272269,760.765280,984.842259,207.831
Equity:
Preferred Stock 03,343.9280000000000000000000000000450.725450.725450.725450.725450.725450.725450.725450.725450.725450.725450.725450.725450.72500450.72500000
Common Stock 127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,400127,40072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,80072,800
Retained Earnings 160,329.735158,448.741151,351.458144,790.001141,195.763128,993.728123,148.954122,427.17113,863.815113,595.73102,492.166106,251.23899,548.85296,237.0695,346.305106,443.124108,493.253108,999.984102,224.632103,573.664102,257.186104,215.916100,168.75796,608.24190,723.75484,983.42481,631.00580,258.45575,055.98872,292.4170,199.03268,287.91268,184.52162,216.08461,965.52259,107.43656,003.11651,539.40849,439.61845,963.03645,189.49544,917.99242,522.90240,097.83737,086.24334,937.89232,275.61229,310.204
Accumulated Other Comprehensive Income/Loss -158.928-3,343.928-3,343.92812,504.39212,504.3926,051.506,051.56,051.54,777.54,777.54,777.54,777.54,140.54,140.50000000000-00-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.725-450.72500
Other Total Stockholders Equity 2,309.684-1,034.2442,309.6842,309.6842,309.6842,309.6848,361.1842,309.6842,309.6842,309.6842,309.6842,309.6842,309.6842,309.6842,309.6846,450.1845,813.1845,813.1845,813.1845,813.1845,813.1844,539.1844,539.1844,539.1844,539.1843,583.6843,583.684-450.725823.275823.275277.275277.275277.275277.275-450.725-901.45-901.45-901.45-901.45-450.725-00-901.450-0-0-450.725-102,110.204
Total Shareholders Equity 289,880.491284,814.497277,717.214287,004.077283,409.839264,754.912258,910.138258,188.354249,624.999248,082.914236,979.35240,738.422234,036.036230,087.244229,196.489240,293.308241,706.437242,213.168235,437.816236,786.848235,470.37236,155.099232,107.941228,547.425222,662.938215,967.108212,614.689152,607.729148,679.263145,915.684143,276.307141,365.187141,261.795135,293.359134,314.797131,456.711128,352.391123,888.683121,788.893118,312.311117,538.77117,267.267114,872.176112,447.112109,435.518107,287.167104,624.887102,110.204
Total Equity 289,857.508284,804.213277,713.388286,997.58283,409.839264,754.912258,910.138258,188.354249,624.999248,082.914236,979.35240,738.422234,036.036230,087.244229,196.489240,293.308241,706.437242,213.168235,437.816236,786.848235,470.37236,155.099232,107.941228,547.425222,662.938215,967.108212,614.689152,607.729148,679.263145,915.684143,276.307141,365.187141,261.795135,293.359134,314.797131,456.711128,352.391123,888.683121,788.893118,312.311117,538.77117,267.267114,872.176112,447.112109,435.518107,287.167104,624.887102,110.204
Total Liabilities & Shareholders Equity 1,805,644.6631,872,431.4111,639,682.2921,551,779.5681,533,999.6031,472,974.4271,401,504.7641,371,573.8861,263,555.6671,301,095.8851,206,385.5431,398,918.4331,256,934.7231,211,431.271,164,826.4871,180,629.0811,222,681.1091,317,402.1811,230,844.1761,261,907.8871,289,456.5371,283,230.6111,192,891.221,105,128.6611,013,423.955904,342.517938,005.256863,149.48850,456.835742,777.812733,443.472716,890.32750,108.091626,775.63633,217.333611,173.985623,797.393544,255.33529,991.702506,927.547447,973.954424,887.672471,677.485437,493.121406,318.791377,047.932385,609.7290