GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
Balance Sheet
Balance Sheet Decomposition
GoTo Gojek Tokopedia PT Tbk
GoTo Gojek Tokopedia PT Tbk
Balance Sheet
GoTo Gojek Tokopedia PT Tbk
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
5 532 645
|
5 776 084
|
15 020 575
|
26 986 996
|
29 009 177
|
25 143 935
|
19 177 524
|
|
| Cash |
5 532 645
|
5 776 084
|
15 020 575
|
26 986 996
|
25 291 981
|
23 186 489
|
14 519 504
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
3 717 196
|
1 957 446
|
4 658 020
|
|
| Short-Term Investments |
273 315
|
328 341
|
701 173
|
4 568 613
|
266 101
|
2 614 399
|
1 750 435
|
|
| Total Receivables |
851 358
|
2 370 561
|
833 230
|
2 937 067
|
2 460 790
|
3 318 694
|
3 459 695
|
|
| Accounts Receivables |
501 709
|
875 227
|
274 536
|
506 941
|
627 292
|
601 244
|
459 969
|
|
| Other Receivables |
349 649
|
1 495 334
|
558 694
|
2 430 126
|
1 833 498
|
2 717 450
|
2 999 726
|
|
| Inventory |
97 656
|
71 680
|
42 210
|
34 497
|
71 243
|
71 426
|
27 404
|
|
| Other Current Assets |
621 079
|
756 974
|
2 928 466
|
1 536 524
|
2 373 167
|
2 468 837
|
1 922 634
|
|
| Total Current Assets |
7 376 053
|
9 303 640
|
19 525 654
|
36 063 697
|
34 180 478
|
33 617 291
|
26 337 692
|
|
| PP&E Net |
452 311
|
675 384
|
826 857
|
1 470 250
|
1 457 341
|
1 038 618
|
456 997
|
|
| PP&E Gross |
452 311
|
675 384
|
826 857
|
1 470 250
|
1 457 341
|
1 038 618
|
456 997
|
|
| Accumulated Depreciation |
147 617
|
370 827
|
606 183
|
928 548
|
1 253 504
|
1 381 614
|
834 384
|
|
| Intangible Assets |
2 262 266
|
2 812 090
|
2 655 127
|
12 590 005
|
10 235 903
|
8 036 379
|
1 451 268
|
|
| Goodwill |
1 835 504
|
1 913 833
|
726 561
|
93 836 931
|
82 833 059
|
4 065 549
|
372 575
|
|
| Note Receivable |
1 505
|
0
|
1 349 603
|
313 828
|
448 186
|
146 208
|
607 599
|
|
| Long-Term Investments |
8 571 728
|
6 439 771
|
4 852 387
|
10 655 151
|
9 913 389
|
7 061 861
|
13 875 090
|
|
| Other Long-Term Assets |
70 259
|
248 283
|
172 381
|
207 171
|
148 214
|
131 350
|
106 663
|
|
| Other Assets |
1 835 504
|
1 913 833
|
726 561
|
93 836 931
|
82 833 059
|
4 065 549
|
372 575
|
|
| Total Assets |
20 569 626
N/A
|
21 393 001
+4%
|
30 108 570
+41%
|
155 137 033
+415%
|
139 216 570
-10%
|
54 097 256
-61%
|
43 207 884
-20%
|
|
| Liabilities | ||||||||
| Accounts Payable |
500 048
|
688 415
|
639 888
|
867 383
|
1 232 313
|
1 341 240
|
1 240 885
|
|
| Accrued Liabilities |
1 404 458
|
1 884 301
|
2 374 715
|
4 930 991
|
4 339 423
|
4 833 907
|
3 792 744
|
|
| Short-Term Debt |
0
|
983 017
|
696 987
|
1 409 607
|
0
|
299 983
|
1 351 796
|
|
| Current Portion of Long-Term Debt |
0
|
22 675
|
157 046
|
196 061
|
615 486
|
602 721
|
857 623
|
|
| Other Current Liabilities |
1 083 756
|
1 521 728
|
1 895 201
|
4 889 651
|
5 975 234
|
5 744 693
|
2 801 842
|
|
| Total Current Liabilities |
2 988 262
|
5 100 136
|
5 763 837
|
12 293 693
|
12 162 456
|
12 822 544
|
10 044 890
|
|
| Long-Term Debt |
0
|
45 361
|
1 815 918
|
776 344
|
1 826 270
|
3 432 561
|
2 609 619
|
|
| Deferred Income Tax |
230 976
|
306 936
|
67 584
|
2 628 800
|
2 268 560
|
1 915 704
|
20 016
|
|
| Minority Interest |
1 765 068
|
2 988 359
|
14 685 428
|
8 518 103
|
9 545 519
|
9 435 241
|
9 785 170
|
|
| Other Liabilities |
931 090
|
1 076 932
|
1 661 852
|
413 752
|
235 940
|
206 447
|
129 558
|
|
| Total Liabilities |
2 385 260
N/A
|
3 541 006
+48%
|
23 994 619
+578%
|
7 594 486
-68%
|
6 947 707
-9%
|
8 942 015
+29%
|
3 018 913
-66%
|
|
| Equity | ||||||||
| Common Stock |
516 853
|
678 201
|
692 498
|
1 143 749
|
1 184 364
|
1 201 410
|
1 191 145
|
|
| Retained Earnings |
20 193 747
|
42 545 857
|
56 821 805
|
72 205 020
|
105 348 402
|
197 695 885
|
208 481 939
|
|
| Additional Paid In Capital |
38 928 972
|
60 982 718
|
63 280 816
|
225 852 229
|
243 679 332
|
249 803 454
|
252 673 764
|
|
| Unrealized Security Profit/Loss |
327 653
|
398 323
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
740 538
|
866 744
|
1 086 818
|
7 193 092
|
7 292 782
|
8 199 511
|
5 222 504
|
|
| Other Equity |
479
|
2 000
|
49 260
|
55 319
|
46 351
|
45 773
|
28 505
|
|
| Total Equity |
18 184 366
N/A
|
17 851 995
-2%
|
6 113 951
-66%
|
147 542 547
+2 313%
|
132 268 863
-10%
|
45 155 241
-66%
|
40 188 971
-11%
|
|
| Total Liabilities & Equity |
20 569 626
N/A
|
21 393 001
+4%
|
30 108 570
+41%
|
155 137 033
+415%
|
139 216 570
-10%
|
54 097 256
-61%
|
43 207 884
-20%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
1 174 099
|
1 174 099
|
1 174 099
|
988 050
|
1 050 209
|
1 070 558
|
1 056 283
|
|