{ "schema": "annalist.dataset/0.1", "company": { "id": "xlsmart", "name": "PT XLSMART Telecom Sejahtera Tbk", "country": "ID", "template": "corporate", "cik": null, "tickers": [ "EXCL" ], "currency": "IDR", "accounting": "SAK", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "approved": "2026-02-12" }, "conventions": { "amounts": "in the presentation currency of the annual report, in units of that currency; per-share items in that currency per share", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "accounting": "each company's series rests on one accounting basis, IFRS Accounting Standards, the China Accounting Standards for Business Enterprises (CAS) or the Indonesian Financial Accounting Standards (SAK), which the company record names", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years; a line of another scope stays out of the item, or the item names its scope", "withheld": "a value that contradicts the definition of its item, or that reports give with opposite signs, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AR:-: the annual report that the company publishes on its website; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports that the company publishes on its website, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "IDR", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "IDR", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "IDR", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "IDR", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "IDR", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "IDR", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "IDR", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "IDR", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "IDR", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "IDR", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "IDR", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "IDR", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "IDR/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "IDR/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "IDR", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "IDR", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "IDR", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "IDR", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "IDR", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "IDR", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "IDR", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "IDR", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "IDR", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "IDR", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "IDR", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "IDR", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "IDR", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "IDR", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "IDR", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "IDR", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "IDR", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "IDR", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "IDR", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "IDR", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "IDR", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "IDR", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "IDR", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "IDR", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "IDR", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "IDR", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "IDR", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "IDR", "additive": true, "group": "statement", "scope": "deposits with banks of more than 3 months among the current assets; securities held are left out" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "IDR", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "IDR", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "IDR", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "IDR", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "IDR", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "IDR", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "IDR", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "IDR", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "IDR", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "IDR", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "IDR", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "IDR", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "IDR", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "IDR", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "IDR", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 26754050000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 298802000000.0, "operating_income": null, "interest_expense": 2378186000000.0, "pretax_income": 1707540000000.0, "income_tax": 419733000000.0, "net_income_incl_nci": 1287807000000.0, "net_income": 1287807000000.0, "nci_profit": 0.0, "eps_basic": 121.0, "eps_diluted": 121.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:xlsmart-2022-12-31" ], "value_sources": { "revenue": [ "AR:xlsmart-2022-12-31" ], "sga": [ "AR:xlsmart-2022-12-31" ], "interest_expense": [ "AR:xlsmart-2022-12-31" ], "pretax_income": [ "AR:xlsmart-2022-12-31" ], "income_tax": [ "AR:xlsmart-2022-12-31" ], "net_income_incl_nci": [ "AR:xlsmart-2022-12-31" ], "net_income": [ "AR:xlsmart-2022-12-31" ], "nci_profit": [ "AR:xlsmart-2022-12-31" ], "eps_basic": [ "AR:xlsmart-2022-12-31" ], "eps_diluted": [ "AR:xlsmart-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 29141994000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 352698000000.0, "operating_income": null, "interest_expense": 2777385000000.0, "pretax_income": 1345956000000.0, "income_tax": 231842000000.0, "net_income_incl_nci": 1114114000000.0, "net_income": 1102366000000.0, "nci_profit": 11748000000.0, "eps_basic": 103.0, "eps_diluted": 103.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:xlsmart-2024-12-31" ], "value_sources": { "revenue": [ "AR:xlsmart-2024-12-31" ], "sga": [ "AR:xlsmart-2024-12-31" ], "interest_expense": [ "AR:xlsmart-2024-12-31" ], "pretax_income": [ "AR:xlsmart-2024-12-31" ], "income_tax": [ "AR:xlsmart-2024-12-31" ], "net_income_incl_nci": [ "AR:xlsmart-2024-12-31" ], "net_income": [ "AR:xlsmart-2024-12-31" ], "nci_profit": [ "AR:xlsmart-2024-12-31" ], "eps_basic": [ "AR:xlsmart-2024-12-31" ], "eps_diluted": [ "AR:xlsmart-2024-12-31" ] }, "comparison": { "eps_diluted": { "value": 105.0, "earlier": 121.0, "sources": [ "AR:xlsmart-2022-12-31" ], "basis": "FY2022" }, "net_income": { "value": 1109440000000.0, "earlier": 1287807000000.0, "sources": [ "AR:xlsmart-2022-12-31" ], "basis": "FY2022" }, "pretax_income": { "value": 1353030000000.0, "earlier": 1707540000000.0, "sources": [ "AR:xlsmart-2022-12-31" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 32322651000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 413040000000.0, "operating_income": null, "interest_expense": 2939979000000.0, "pretax_income": 1690369000000.0, "income_tax": 420069000000.0, "net_income_incl_nci": 1270300000000.0, "net_income": 1256965000000.0, "nci_profit": 13335000000.0, "eps_basic": 96.0, "eps_diluted": 96.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:xlsmart-2024-12-31" ], "value_sources": { "revenue": [ "AR:xlsmart-2024-12-31" ], "sga": [ "AR:xlsmart-2024-12-31" ], "interest_expense": [ "AR:xlsmart-2024-12-31" ], "pretax_income": [ "AR:xlsmart-2024-12-31" ], "income_tax": [ "AR:xlsmart-2024-12-31" ], "net_income_incl_nci": [ "AR:xlsmart-2024-12-31" ], "net_income": [ "AR:xlsmart-2024-12-31" ], "nci_profit": [ "AR:xlsmart-2024-12-31" ], "eps_basic": [ "AR:xlsmart-2024-12-31" ], "eps_diluted": [ "AR:xlsmart-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 34391597000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 454990000000.0, "operating_income": null, "interest_expense": 3112802000000.0, "pretax_income": 2427225000000.0, "income_tax": 579594000000.0, "net_income_incl_nci": 1847631000000.0, "net_income": 1819019000000.0, "nci_profit": 28612000000.0, "eps_basic": 139.0, "eps_diluted": 139.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:xlsmart-2025-12-31" ], "value_sources": { "revenue": [ "AR:xlsmart-2025-12-31" ], "sga": [ "AR:xlsmart-2025-12-31" ], "interest_expense": [ "AR:xlsmart-2025-12-31" ], "pretax_income": [ "AR:xlsmart-2025-12-31" ], "income_tax": [ "AR:xlsmart-2025-12-31" ], "net_income_incl_nci": [ "AR:xlsmart-2025-12-31" ], "net_income": [ "AR:xlsmart-2025-12-31" ], "nci_profit": [ "AR:xlsmart-2025-12-31" ], "eps_basic": [ "AR:xlsmart-2025-12-31" ], "eps_diluted": [ "AR:xlsmart-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 42445960000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 841999000000.0, "operating_income": null, "interest_expense": 4015661000000.0, "pretax_income": -5262771000000.0, "income_tax": -848669000000.0, "net_income_incl_nci": -4414102000000.0, "net_income": -4426618000000.0, "nci_profit": 12516000000.0, "eps_basic": -276.0, "eps_diluted": -276.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:xlsmart-2025-12-31" ], "value_sources": { "revenue": [ "AR:xlsmart-2025-12-31" ], "sga": [ "AR:xlsmart-2025-12-31" ], "interest_expense": [ "AR:xlsmart-2025-12-31" ], "pretax_income": [ "AR:xlsmart-2025-12-31" ], "income_tax": [ "AR:xlsmart-2025-12-31" ], "net_income_incl_nci": [ "AR:xlsmart-2025-12-31" ], "net_income": [ "AR:xlsmart-2025-12-31" ], "nci_profit": [ "AR:xlsmart-2025-12-31" ], "eps_basic": [ "AR:xlsmart-2025-12-31" ], "eps_diluted": [ "AR:xlsmart-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2664387000000.0, "receivables": 524505000000.0, "inventory": 156440000000.0, "current_assets": 7733191000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 6681357000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 65020091000000.0, "total_assets": 72753282000000.0, "accounts_payable": 10637997000000.0, "debt_current": 1745085000000.0, "long_term_debt": 8527146000000.0, "lease_liabilities_current": 4531327000000.0, "lease_liabilities_noncurrent": 20845080000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 20953921000000.0, "noncurrent_liabilities": 31710616000000.0, "total_liabilities": 52664537000000.0, "equity_parent": 20088745000000.0, "retained_earnings": 6934408000000.0, "nci": 0.0, "equity_total": 20088745000000.0, "liabilities_and_equity": 72753282000000.0, "short_term_investments": null }, "sources": [ "AR:xlsmart-2022-12-31" ], "value_sources": { "cash": [ "AR:xlsmart-2022-12-31" ], "receivables": [ "AR:xlsmart-2022-12-31" ], "inventory": [ "AR:xlsmart-2022-12-31" ], "current_assets": [ "AR:xlsmart-2022-12-31" ], "goodwill": [ "AR:xlsmart-2022-12-31" ], "noncurrent_assets": [ "AR:xlsmart-2022-12-31" ], "total_assets": [ "AR:xlsmart-2022-12-31" ], "accounts_payable": [ "AR:xlsmart-2022-12-31" ], "debt_current": [ "AR:xlsmart-2022-12-31" ], "long_term_debt": [ "AR:xlsmart-2022-12-31" ], "lease_liabilities_current": [ "AR:xlsmart-2022-12-31" ], "lease_liabilities_noncurrent": [ "AR:xlsmart-2022-12-31" ], "current_liabilities": [ "AR:xlsmart-2022-12-31" ], "noncurrent_liabilities": [ "AR:xlsmart-2022-12-31" ], "equity_parent": [ "AR:xlsmart-2022-12-31" ], "retained_earnings": [ "AR:xlsmart-2022-12-31" ], "nci": [ "AR:xlsmart-2022-12-31" ], "equity_total": [ "AR:xlsmart-2022-12-31" ], "liabilities_and_equity": [ "AR:xlsmart-2022-12-31" ], "total_liabilities": [ "AR:xlsmart-2022-12-31" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 5184113000000.0, "receivables": 738169000000.0, "inventory": 408178000000.0, "current_assets": 10408358000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 6915592000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 76877370000000.0, "total_assets": 87285728000000.0, "accounts_payable": 11337283000000.0, "debt_current": 5622193000000.0, "long_term_debt": 6487722000000.0, "lease_liabilities_current": 5296565000000.0, "lease_liabilities_noncurrent": 26553293000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 26370878000000.0, "noncurrent_liabilities": 35161234000000.0, "total_liabilities": 61532112000000.0, "equity_parent": 25622536000000.0, "retained_earnings": 7550252000000.0, "nci": 131080000000.0, "equity_total": 25753616000000.0, "liabilities_and_equity": 87285728000000.0, "short_term_investments": null }, "sources": [ "AR:xlsmart-2024-12-31" ], "value_sources": { "cash": [ "AR:xlsmart-2024-12-31" ], "receivables": [ "AR:xlsmart-2024-12-31" ], "inventory": [ "AR:xlsmart-2024-12-31" ], "current_assets": [ "AR:xlsmart-2024-12-31" ], "goodwill": [ "AR:xlsmart-2024-12-31" ], "noncurrent_assets": [ "AR:xlsmart-2024-12-31" ], "total_assets": [ "AR:xlsmart-2024-12-31" ], "accounts_payable": [ "AR:xlsmart-2024-12-31" ], "debt_current": [ "AR:xlsmart-2024-12-31" ], "long_term_debt": [ "AR:xlsmart-2024-12-31" ], "lease_liabilities_current": [ "AR:xlsmart-2024-12-31" ], "lease_liabilities_noncurrent": [ "AR:xlsmart-2024-12-31" ], "current_liabilities": [ "AR:xlsmart-2024-12-31" ], "noncurrent_liabilities": [ "AR:xlsmart-2024-12-31" ], "equity_parent": [ "AR:xlsmart-2024-12-31" ], "retained_earnings": [ "AR:xlsmart-2024-12-31" ], "nci": [ "AR:xlsmart-2024-12-31" ], "equity_total": [ "AR:xlsmart-2024-12-31" ], "liabilities_and_equity": [ "AR:xlsmart-2024-12-31" ], "total_liabilities": [ "AR:xlsmart-2024-12-31" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 966027000000.0, "receivables": 1385785000000.0, "inventory": 377884000000.0, "current_assets": 7173511000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 6915592000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 80521043000000.0, "total_assets": 87694554000000.0, "accounts_payable": 9382500000000.0, "debt_current": 853854000000.0, "long_term_debt": 9250734000000.0, "lease_liabilities_current": 6022836000000.0, "lease_liabilities_noncurrent": 29790610000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 20173384000000.0, "noncurrent_liabilities": 41051152000000.0, "total_liabilities": 61224536000000.0, "equity_parent": 26325603000000.0, "retained_earnings": 8267467000000.0, "nci": 144415000000.0, "equity_total": 26470018000000.0, "liabilities_and_equity": 87694554000000.0, "short_term_investments": null }, "sources": [ "AR:xlsmart-2024-12-31" ], "value_sources": { "cash": [ "AR:xlsmart-2024-12-31" ], "receivables": [ "AR:xlsmart-2024-12-31" ], "inventory": [ "AR:xlsmart-2024-12-31" ], "current_assets": [ "AR:xlsmart-2024-12-31" ], "goodwill": [ "AR:xlsmart-2024-12-31" ], "noncurrent_assets": [ "AR:xlsmart-2024-12-31" ], "total_assets": [ "AR:xlsmart-2024-12-31" ], "accounts_payable": [ "AR:xlsmart-2024-12-31" ], "debt_current": [ "AR:xlsmart-2024-12-31" ], "long_term_debt": [ "AR:xlsmart-2024-12-31" ], "lease_liabilities_current": [ "AR:xlsmart-2024-12-31" ], "lease_liabilities_noncurrent": [ "AR:xlsmart-2024-12-31" ], "current_liabilities": [ "AR:xlsmart-2024-12-31" ], "noncurrent_liabilities": [ "AR:xlsmart-2024-12-31" ], "equity_parent": [ "AR:xlsmart-2024-12-31" ], "retained_earnings": [ "AR:xlsmart-2024-12-31" ], "nci": [ "AR:xlsmart-2024-12-31" ], "equity_total": [ "AR:xlsmart-2024-12-31" ], "liabilities_and_equity": [ "AR:xlsmart-2024-12-31" ], "total_liabilities": [ "AR:xlsmart-2024-12-31" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1386637000000.0, "receivables": 1862607000000.0, "inventory": 193554000000.0, "current_assets": 8435813000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 6915592000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 77742752000000.0, "total_assets": 86178565000000.0, "accounts_payable": 8251224000000.0, "debt_current": 3721300000000.0, "long_term_debt": 8772076000000.0, "lease_liabilities_current": 5368871000000.0, "lease_liabilities_noncurrent": 28225767000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 21016639000000.0, "noncurrent_liabilities": 38939554000000.0, "total_liabilities": 59956193000000.0, "equity_parent": 26060392000000.0, "retained_earnings": 9466923000000.0, "nci": 161980000000.0, "equity_total": 26222372000000.0, "liabilities_and_equity": 86178565000000.0, "short_term_investments": null }, "sources": [ "AR:xlsmart-2025-12-31" ], "value_sources": { "cash": [ "AR:xlsmart-2025-12-31" ], "receivables": [ "AR:xlsmart-2025-12-31" ], "inventory": [ "AR:xlsmart-2025-12-31" ], "current_assets": [ "AR:xlsmart-2025-12-31" ], "goodwill": [ "AR:xlsmart-2025-12-31" ], "noncurrent_assets": [ "AR:xlsmart-2025-12-31" ], "total_assets": [ "AR:xlsmart-2025-12-31" ], "accounts_payable": [ "AR:xlsmart-2025-12-31" ], "debt_current": [ "AR:xlsmart-2025-12-31" ], "long_term_debt": [ "AR:xlsmart-2025-12-31" ], "lease_liabilities_current": [ "AR:xlsmart-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:xlsmart-2025-12-31" ], "current_liabilities": [ "AR:xlsmart-2025-12-31" ], "noncurrent_liabilities": [ "AR:xlsmart-2025-12-31" ], "equity_parent": [ "AR:xlsmart-2025-12-31" ], "retained_earnings": [ "AR:xlsmart-2025-12-31" ], "nci": [ "AR:xlsmart-2025-12-31" ], "equity_total": [ "AR:xlsmart-2025-12-31" ], "liabilities_and_equity": [ "AR:xlsmart-2025-12-31" ], "total_liabilities": [ "AR:xlsmart-2025-12-31" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 2666146000000.0, "receivables": 5017180000000.0, "inventory": 189544000000.0, "current_assets": 15020150000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 13345600000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 100298288000000.0, "total_assets": 115318438000000.0, "accounts_payable": 14024471000000.0, "debt_current": 2247248000000.0, "long_term_debt": 21414582000000.0, "lease_liabilities_current": 8968367000000.0, "lease_liabilities_noncurrent": 30196820000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 31839607000000.0, "noncurrent_liabilities": 53470123000000.0, "total_liabilities": 85309730000000.0, "equity_parent": 29834212000000.0, "retained_earnings": 1013956000000.0, "nci": 174496000000.0, "equity_total": 30008708000000.0, "liabilities_and_equity": 115318438000000.0, "short_term_investments": null }, "sources": [ "AR:xlsmart-2025-12-31" ], "value_sources": { "cash": [ "AR:xlsmart-2025-12-31" ], "receivables": [ "AR:xlsmart-2025-12-31" ], "inventory": [ "AR:xlsmart-2025-12-31" ], "current_assets": [ "AR:xlsmart-2025-12-31" ], "goodwill": [ "AR:xlsmart-2025-12-31" ], "noncurrent_assets": [ "AR:xlsmart-2025-12-31" ], "total_assets": [ "AR:xlsmart-2025-12-31" ], "accounts_payable": [ "AR:xlsmart-2025-12-31" ], "debt_current": [ "AR:xlsmart-2025-12-31" ], "long_term_debt": [ "AR:xlsmart-2025-12-31" ], "lease_liabilities_current": [ "AR:xlsmart-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:xlsmart-2025-12-31" ], "current_liabilities": [ "AR:xlsmart-2025-12-31" ], "noncurrent_liabilities": [ "AR:xlsmart-2025-12-31" ], "equity_parent": [ "AR:xlsmart-2025-12-31" ], "retained_earnings": [ "AR:xlsmart-2025-12-31" ], "nci": [ "AR:xlsmart-2025-12-31" ], "equity_total": [ "AR:xlsmart-2025-12-31" ], "liabilities_and_equity": [ "AR:xlsmart-2025-12-31" ], "total_liabilities": [ "AR:xlsmart-2025-12-31" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 11963257000000.0, "cfi": -6930963000000.0, "cff": -5333962000000.0, "capex": 7292595000000.0, "capex_intangibles": null, "d_and_a": 9956227000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 338182000000.0, "buybacks": null, "lease_payments": 3474718000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "AR:xlsmart-2022-12-31" ], "value_sources": { "cfo": [ "AR:xlsmart-2022-12-31" ], "cfi": [ "AR:xlsmart-2022-12-31" ], "cff": [ "AR:xlsmart-2022-12-31" ], "capex": [ "AR:xlsmart-2022-12-31" ], "d_and_a": [ "AR:xlsmart-2022-12-31" ], "dividends_paid": [ "AR:xlsmart-2022-12-31" ], "lease_payments": [ "AR:xlsmart-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 14104495000000.0, "cfi": -11495464000000.0, "cff": -91372000000.0, "capex": 8831071000000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 544078000000.0, "buybacks": null, "lease_payments": 4162419000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "AR:xlsmart-2024-12-31" ], "value_sources": { "cfo": [ "AR:xlsmart-2024-12-31" ], "cfi": [ "AR:xlsmart-2024-12-31" ], "cff": [ "AR:xlsmart-2024-12-31" ], "capex": [ "AR:xlsmart-2024-12-31" ], "dividends_paid": [ "AR:xlsmart-2024-12-31" ], "lease_payments": [ "AR:xlsmart-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 16095538000000.0, "cfi": -10376600000000.0, "cff": -9935085000000.0, "capex": 10424633000000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 549023000000.0, "buybacks": null, "lease_payments": 4327247000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "AR:xlsmart-2024-12-31" ], "value_sources": { "cfo": [ "AR:xlsmart-2024-12-31" ], "cfi": [ "AR:xlsmart-2024-12-31" ], "cff": [ "AR:xlsmart-2024-12-31" ], "capex": [ "AR:xlsmart-2024-12-31" ], "dividends_paid": [ "AR:xlsmart-2024-12-31" ], "lease_payments": [ "AR:xlsmart-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 17833645000000.0, "cfi": -11365554000000.0, "cff": -6054212000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 646346000000.0, "buybacks": null, "lease_payments": 4748170000000.0, "interest_paid": null, "taxes_paid": 480764000000.0 }, "sources": [ "AR:xlsmart-2025-12-31" ], "value_sources": { "cfo": [ "AR:xlsmart-2025-12-31" ], "cfi": [ "AR:xlsmart-2025-12-31" ], "cff": [ "AR:xlsmart-2025-12-31" ], "dividends_paid": [ "AR:xlsmart-2025-12-31" ], "lease_payments": [ "AR:xlsmart-2025-12-31" ], "taxes_paid": [ "AR:xlsmart-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 17501453000000.0, "cfi": -7162367000000.0, "cff": -9063114000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4013940000000.0, "buybacks": null, "lease_payments": 5335879000000.0, "interest_paid": null, "taxes_paid": 541617000000.0 }, "sources": [ "AR:xlsmart-2025-12-31" ], "value_sources": { "cfo": [ "AR:xlsmart-2025-12-31" ], "cfi": [ "AR:xlsmart-2025-12-31" ], "cff": [ "AR:xlsmart-2025-12-31" ], "dividends_paid": [ "AR:xlsmart-2025-12-31" ], "lease_payments": [ "AR:xlsmart-2025-12-31" ], "taxes_paid": [ "AR:xlsmart-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AR:xlsmart-2022-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2022-12-31", "approved": "2023-02-17", "url": "https://static-cms-xlsmart.xlaxiata.my.id/production/uploads/c7eb583d-d8ea-4deb-9061-8266ffb721b1.pdf", "sha256": "c8b2368e68870c10b5c0036de1fbcbdbbd1b2b6c3b9204d4adce469684a10bd9", "pages": { "financial_position": [ 13, 14 ], "comprehensive": [ 15 ], "cash_flows": [ 17, 18 ], "depreciation": [ 15 ] } }, "AR:xlsmart-2023-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2023-12-31", "approved": "2024-02-09", "url": "https://static-cms-xlsmart.xlaxiata.my.id/production/uploads/855aa0e2-41b4-4826-b3ec-c9465e798474.pdf", "sha256": "fb0cfbe811e51f54106d9d8a2e01cf22bd1b9ccb561b71def0a75e5e1801bc6b", "pages": { "financial_position": [ 11, 12 ], "comprehensive": [ 13, 14 ], "cash_flows": [ 16, 17 ] } }, "AR:xlsmart-2024-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2024-12-31", "approved": "2025-02-05", "url": "https://static-cms-xlsmart.xlaxiata.my.id/production/uploads/965eb235-adee-4b4a-8472-e9c19b38e9ac.pdf", "sha256": "265435a891879198d11bc321b6115e9c296e62b0ab5b81c913a7f8c7c536fe31", "pages": { "financial_position": [ 13, 14 ], "comprehensive": [ 15 ], "cash_flows": [ 18 ] } }, "AR:xlsmart-2025-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2025-12-31", "approved": "2026-02-12", "url": "https://static-cms-xlsmart.xlaxiata.my.id/production/uploads/2026/02/13/8d5dc2e6-cd43-4a2f-b3bf-52eb204a9bc4.pdf", "sha256": "417728ba6af17bda37b4287f7c839dcece99c10ce89a5ca6b598c693f36c5e3d", "pages": { "financial_position": [ 13, 14 ], "comprehensive": [ 15, 16 ], "cash_flows": [ 18, 19 ] } } }, "restatements": [ { "period": "FY2022 Q4", "item": "current_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 26350500000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 26370878000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 26370878000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022", "item": "eps_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 105.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 103.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 103.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 105.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 103.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 103.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 25643146000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 25622536000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 25622536000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-12-31", "first": { "value": 25774226000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 25753616000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 25753616000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022 Q4", "item": "liabilities_and_equity", "start": null, "end": "2022-12-31", "first": { "value": 87277780000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 87285728000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 87285728000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022", "item": "net_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1109440000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 1102366000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 1102366000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1121188000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 1114114000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 1114114000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022 Q4", "item": "noncurrent_assets", "start": null, "end": "2022-12-31", "first": { "value": 76869422000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 76877370000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 76877370000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 35153054000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 35161234000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 35161234000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022 Q4", "item": "ppe_net", "start": null, "end": "2022-12-31", "first": { "value": 60473629000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 60473629000000.0, "source": "AR:xlsmart-2023-12-31" }, "used": { "value": null, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1353030000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 1345956000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 1345956000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2022 Q4", "item": "total_assets", "start": null, "end": "2022-12-31", "first": { "value": 87277780000000.0, "source": "AR:xlsmart-2022-12-31" }, "latest": { "value": 87285728000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 87285728000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 20141984000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 20173384000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 20173384000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023", "item": "eps_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 98.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 96.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 96.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 98.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 96.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 96.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "equity_parent", "start": null, "end": "2023-12-31", "first": { "value": 26360361000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 26325603000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 26325603000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "equity_total", "start": null, "end": "2023-12-31", "first": { "value": 26504776000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 26470018000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 26470018000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "liabilities_and_equity", "start": null, "end": "2023-12-31", "first": { "value": 87688084000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 87694554000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 87694554000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023", "item": "net_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1271113000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 1256965000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 1256965000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023", "item": "net_income_incl_nci", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1284448000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 1270300000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 1270300000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "noncurrent_assets", "start": null, "end": "2023-12-31", "first": { "value": 80514573000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 80521043000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 80521043000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 41041324000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 41051152000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 41051152000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-12-31", "first": { "value": 63890454000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 63890454000000.0, "source": "AR:xlsmart-2023-12-31" }, "used": { "value": null, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1704517000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 1690369000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 1690369000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2023 Q4", "item": "total_assets", "start": null, "end": "2023-12-31", "first": { "value": 87688084000000.0, "source": "AR:xlsmart-2023-12-31" }, "latest": { "value": 87694554000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": 87694554000000.0, "source": "AR:xlsmart-2024-12-31" } }, { "period": "FY2024", "item": "capex", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 9496912000000.0, "source": "AR:xlsmart-2024-12-31" }, "latest": { "value": 9496912000000.0, "source": "AR:xlsmart-2024-12-31" }, "used": { "value": null, "source": "AR:xlsmart-2025-12-31" } } ], "withheld": [ { "table": "cf_annual", "period": "FY2022", "item": "d_and_a", "value": 10569622000000.0, "sources": [ "AR:xlsmart-2022-12-31" ], "reason": "the annual report gives it twice, in amounts that disagree" }, { "table": "cf_annual", "period": "FY2023", "item": "d_and_a", "value": 11347758000000.0, "sources": [ "AR:xlsmart-2023-12-31" ], "reason": "the annual report gives it twice, in amounts that disagree" }, { "table": "cf_annual", "period": "FY2024", "item": "d_and_a", "value": 12074335000000.0, "sources": [ "AR:xlsmart-2024-12-31" ], "reason": "the annual report gives it twice, in amounts that disagree" }, { "table": "cf_annual", "period": "FY2025", "item": "d_and_a", "value": 17585538000000.0, "sources": [ "AR:xlsmart-2025-12-31" ], "reason": "the annual report gives it twice, in amounts that disagree" } ], "events": [] }