{ "schema": "annalist.dataset/0.1", "company": { "id": "hm-sampoerna", "name": "PT Hanjaya Mandala Sampoerna Tbk", "country": "ID", "template": "corporate", "cik": null, "tickers": [ "HMSP" ], "currency": "IDR", "accounting": "SAK", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "approved": "2026-03-11" }, "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": 2020, "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": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 92425210000000.0, "cost_of_revenue": 73653975000000.0, "gross_profit": 18771235000000.0, "rnd": null, "sga": 8369079000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 11161466000000.0, "income_tax": 2580088000000.0, "net_income_incl_nci": 8581378000000.0, "net_income": 8581378000000.0, "nci_profit": 0.0, "eps_basic": 74.0, "eps_diluted": 74.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:hm-sampoerna-2021-12-31" ], "value_sources": { "revenue": [ "AR:hm-sampoerna-2021-12-31" ], "cost_of_revenue": [ "AR:hm-sampoerna-2021-12-31" ], "gross_profit": [ "AR:hm-sampoerna-2021-12-31" ], "sga": [ "AR:hm-sampoerna-2021-12-31" ], "pretax_income": [ "AR:hm-sampoerna-2021-12-31" ], "income_tax": [ "AR:hm-sampoerna-2021-12-31" ], "net_income_incl_nci": [ "AR:hm-sampoerna-2021-12-31" ], "net_income": [ "AR:hm-sampoerna-2021-12-31" ], "nci_profit": [ "AR:hm-sampoerna-2021-12-31" ], "eps_basic": [ "AR:hm-sampoerna-2021-12-31" ], "eps_diluted": [ "AR:hm-sampoerna-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 98874784000000.0, "cost_of_revenue": 82061437000000.0, "gross_profit": 16813347000000.0, "rnd": null, "sga": 8447624000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 9152166000000.0, "income_tax": 2015069000000.0, "net_income_incl_nci": 7137097000000.0, "net_income": 7137097000000.0, "nci_profit": 0.0, "eps_basic": 61.0, "eps_diluted": 61.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:hm-sampoerna-2022-12-31" ], "value_sources": { "revenue": [ "AR:hm-sampoerna-2022-12-31" ], "cost_of_revenue": [ "AR:hm-sampoerna-2022-12-31" ], "gross_profit": [ "AR:hm-sampoerna-2022-12-31" ], "sga": [ "AR:hm-sampoerna-2022-12-31" ], "pretax_income": [ "AR:hm-sampoerna-2022-12-31" ], "income_tax": [ "AR:hm-sampoerna-2022-12-31" ], "net_income_incl_nci": [ "AR:hm-sampoerna-2022-12-31" ], "net_income": [ "AR:hm-sampoerna-2022-12-31" ], "nci_profit": [ "AR:hm-sampoerna-2022-12-31" ], "eps_basic": [ "AR:hm-sampoerna-2022-12-31" ], "eps_diluted": [ "AR:hm-sampoerna-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 111211321000000.0, "cost_of_revenue": 94053123000000.0, "gross_profit": 17158198000000.0, "rnd": null, "sga": 9405015000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 8273059000000.0, "income_tax": 1949315000000.0, "net_income_incl_nci": 6323744000000.0, "net_income": 6323744000000.0, "nci_profit": 0.0, "eps_basic": 54.0, "eps_diluted": 54.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:hm-sampoerna-2023-12-31" ], "value_sources": { "revenue": [ "AR:hm-sampoerna-2023-12-31" ], "cost_of_revenue": [ "AR:hm-sampoerna-2023-12-31" ], "gross_profit": [ "AR:hm-sampoerna-2023-12-31" ], "sga": [ "AR:hm-sampoerna-2023-12-31" ], "pretax_income": [ "AR:hm-sampoerna-2023-12-31" ], "income_tax": [ "AR:hm-sampoerna-2023-12-31" ], "net_income_incl_nci": [ "AR:hm-sampoerna-2023-12-31" ], "net_income": [ "AR:hm-sampoerna-2023-12-31" ], "nci_profit": [ "AR:hm-sampoerna-2023-12-31" ], "eps_basic": [ "AR:hm-sampoerna-2023-12-31" ], "eps_diluted": [ "AR:hm-sampoerna-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 115983384000000.0, "cost_of_revenue": 96652987000000.0, "gross_profit": 19330397000000.0, "rnd": null, "sga": 10366322000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 10311213000000.0, "income_tax": 2214402000000.0, "net_income_incl_nci": 8096811000000.0, "net_income": 8096811000000.0, "nci_profit": 0.0, "eps_basic": 70.0, "eps_diluted": 70.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:hm-sampoerna-2024-12-31" ], "value_sources": { "revenue": [ "AR:hm-sampoerna-2024-12-31" ], "cost_of_revenue": [ "AR:hm-sampoerna-2024-12-31" ], "gross_profit": [ "AR:hm-sampoerna-2024-12-31" ], "sga": [ "AR:hm-sampoerna-2024-12-31" ], "pretax_income": [ "AR:hm-sampoerna-2024-12-31" ], "income_tax": [ "AR:hm-sampoerna-2024-12-31" ], "net_income_incl_nci": [ "AR:hm-sampoerna-2024-12-31" ], "net_income": [ "AR:hm-sampoerna-2024-12-31" ], "nci_profit": [ "AR:hm-sampoerna-2024-12-31" ], "eps_basic": [ "AR:hm-sampoerna-2024-12-31" ], "eps_diluted": [ "AR:hm-sampoerna-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 117880017000000.0, "cost_of_revenue": 99346233000000.0, "gross_profit": 18533784000000.0, "rnd": null, "sga": 10836568000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 8685617000000.0, "income_tax": 2039843000000.0, "net_income_incl_nci": 6645774000000.0, "net_income": 6645774000000.0, "nci_profit": 0.0, "eps_basic": 57.0, "eps_diluted": 57.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:hm-sampoerna-2025-12-31" ], "value_sources": { "revenue": [ "AR:hm-sampoerna-2025-12-31" ], "cost_of_revenue": [ "AR:hm-sampoerna-2025-12-31" ], "gross_profit": [ "AR:hm-sampoerna-2025-12-31" ], "sga": [ "AR:hm-sampoerna-2025-12-31" ], "pretax_income": [ "AR:hm-sampoerna-2025-12-31" ], "income_tax": [ "AR:hm-sampoerna-2025-12-31" ], "net_income_incl_nci": [ "AR:hm-sampoerna-2025-12-31" ], "net_income": [ "AR:hm-sampoerna-2025-12-31" ], "nci_profit": [ "AR:hm-sampoerna-2025-12-31" ], "eps_basic": [ "AR:hm-sampoerna-2025-12-31" ], "eps_diluted": [ "AR:hm-sampoerna-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 112171993000000.0, "cost_of_revenue": 91554485000000.0, "gross_profit": 20617508000000.0, "rnd": null, "sga": 11333140000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 9426087000000.0, "income_tax": 2816631000000.0, "net_income_incl_nci": 6609456000000.0, "net_income": 6609456000000.0, "nci_profit": 0.0, "eps_basic": 57.0, "eps_diluted": 57.0, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:hm-sampoerna-2025-12-31" ], "value_sources": { "revenue": [ "AR:hm-sampoerna-2025-12-31" ], "cost_of_revenue": [ "AR:hm-sampoerna-2025-12-31" ], "gross_profit": [ "AR:hm-sampoerna-2025-12-31" ], "sga": [ "AR:hm-sampoerna-2025-12-31" ], "pretax_income": [ "AR:hm-sampoerna-2025-12-31" ], "income_tax": [ "AR:hm-sampoerna-2025-12-31" ], "net_income_incl_nci": [ "AR:hm-sampoerna-2025-12-31" ], "net_income": [ "AR:hm-sampoerna-2025-12-31" ], "nci_profit": [ "AR:hm-sampoerna-2025-12-31" ], "eps_basic": [ "AR:hm-sampoerna-2025-12-31" ], "eps_diluted": [ "AR:hm-sampoerna-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 15804309000000.0, "receivables": 3648322000000.0, "inventory": 18093707000000.0, "current_assets": 41091638000000.0, "ppe_net": 6582808000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 60423000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 8582392000000.0, "total_assets": 49674030000000.0, "accounts_payable": 3467567000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": 194117000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 16743834000000.0, "noncurrent_liabilities": 2688770000000.0, "total_liabilities": 19432604000000.0, "equity_parent": null, "retained_earnings": 8573617000000.0, "nci": null, "equity_total": 30241426000000.0, "liabilities_and_equity": 49674030000000.0, "short_term_investments": null }, "sources": [ "AR:hm-sampoerna-2021-12-31" ], "value_sources": { "cash": [ "AR:hm-sampoerna-2021-12-31" ], "receivables": [ "AR:hm-sampoerna-2021-12-31" ], "inventory": [ "AR:hm-sampoerna-2021-12-31" ], "current_assets": [ "AR:hm-sampoerna-2021-12-31" ], "ppe_net": [ "AR:hm-sampoerna-2021-12-31" ], "goodwill": [ "AR:hm-sampoerna-2021-12-31" ], "noncurrent_assets": [ "AR:hm-sampoerna-2021-12-31" ], "total_assets": [ "AR:hm-sampoerna-2021-12-31" ], "accounts_payable": [ "AR:hm-sampoerna-2021-12-31" ], "lease_liabilities_noncurrent": [ "AR:hm-sampoerna-2021-12-31" ], "current_liabilities": [ "AR:hm-sampoerna-2021-12-31" ], "noncurrent_liabilities": [ "AR:hm-sampoerna-2021-12-31" ], "total_liabilities": [ "AR:hm-sampoerna-2021-12-31" ], "retained_earnings": [ "AR:hm-sampoerna-2021-12-31" ], "equity_total": [ "AR:hm-sampoerna-2021-12-31" ], "liabilities_and_equity": [ "AR:hm-sampoerna-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 17843656000000.0, "receivables": 2380793000000.0, "inventory": 17781747000000.0, "current_assets": 41323105000000.0, "ppe_net": 6038643000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 60423000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 11767323000000.0, "total_assets": 53090428000000.0, "accounts_payable": 4244097000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": 187787000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 21964259000000.0, "noncurrent_liabilities": 1934763000000.0, "total_liabilities": 23899022000000.0, "equity_parent": null, "retained_earnings": 7469336000000.0, "nci": null, "equity_total": 29191406000000.0, "liabilities_and_equity": 53090428000000.0, "short_term_investments": null }, "sources": [ "AR:hm-sampoerna-2022-12-31" ], "value_sources": { "cash": [ "AR:hm-sampoerna-2022-12-31" ], "receivables": [ "AR:hm-sampoerna-2022-12-31" ], "inventory": [ "AR:hm-sampoerna-2022-12-31" ], "current_assets": [ "AR:hm-sampoerna-2022-12-31" ], "ppe_net": [ "AR:hm-sampoerna-2022-12-31" ], "goodwill": [ "AR:hm-sampoerna-2022-12-31" ], "noncurrent_assets": [ "AR:hm-sampoerna-2022-12-31" ], "total_assets": [ "AR:hm-sampoerna-2022-12-31" ], "accounts_payable": [ "AR:hm-sampoerna-2022-12-31" ], "lease_liabilities_noncurrent": [ "AR:hm-sampoerna-2022-12-31" ], "current_liabilities": [ "AR:hm-sampoerna-2022-12-31" ], "noncurrent_liabilities": [ "AR:hm-sampoerna-2022-12-31" ], "total_liabilities": [ "AR:hm-sampoerna-2022-12-31" ], "retained_earnings": [ "AR:hm-sampoerna-2022-12-31" ], "equity_total": [ "AR:hm-sampoerna-2022-12-31" ], "liabilities_and_equity": [ "AR:hm-sampoerna-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 3283118000000.0, "receivables": 2945727000000.0, "inventory": 18375217000000.0, "current_assets": 41362998000000.0, "ppe_net": 6697429000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 60423000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 13423994000000.0, "total_assets": 54786992000000.0, "accounts_payable": 5538570000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": 337115000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 24545594000000.0, "noncurrent_liabilities": 2071230000000.0, "total_liabilities": 26616824000000.0, "equity_parent": null, "retained_earnings": 6465419000000.0, "nci": null, "equity_total": 28170168000000.0, "liabilities_and_equity": 54786992000000.0, "short_term_investments": null }, "sources": [ "AR:hm-sampoerna-2023-12-31" ], "value_sources": { "cash": [ "AR:hm-sampoerna-2023-12-31" ], "receivables": [ "AR:hm-sampoerna-2023-12-31" ], "inventory": [ "AR:hm-sampoerna-2023-12-31" ], "current_assets": [ "AR:hm-sampoerna-2023-12-31" ], "ppe_net": [ "AR:hm-sampoerna-2023-12-31" ], "goodwill": [ "AR:hm-sampoerna-2023-12-31" ], "noncurrent_assets": [ "AR:hm-sampoerna-2023-12-31" ], "total_assets": [ "AR:hm-sampoerna-2023-12-31" ], "accounts_payable": [ "AR:hm-sampoerna-2023-12-31" ], "lease_liabilities_noncurrent": [ "AR:hm-sampoerna-2023-12-31" ], "current_liabilities": [ "AR:hm-sampoerna-2023-12-31" ], "noncurrent_liabilities": [ "AR:hm-sampoerna-2023-12-31" ], "total_liabilities": [ "AR:hm-sampoerna-2023-12-31" ], "retained_earnings": [ "AR:hm-sampoerna-2023-12-31" ], "equity_total": [ "AR:hm-sampoerna-2023-12-31" ], "liabilities_and_equity": [ "AR:hm-sampoerna-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2695159000000.0, "receivables": 3284701000000.0, "inventory": 19014017000000.0, "current_assets": 40066044000000.0, "ppe_net": 9253277000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 60423000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 15250220000000.0, "total_assets": 55316264000000.0, "accounts_payable": 6843924000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": 155786000000.0, "lease_liabilities_noncurrent": 289503000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 23302684000000.0, "noncurrent_liabilities": 2143727000000.0, "total_liabilities": 25446411000000.0, "equity_parent": null, "retained_earnings": 8166928000000.0, "nci": null, "equity_total": 29869853000000.0, "liabilities_and_equity": 55316264000000.0, "short_term_investments": null }, "sources": [ "AR:hm-sampoerna-2024-12-31" ], "value_sources": { "cash": [ "AR:hm-sampoerna-2024-12-31" ], "receivables": [ "AR:hm-sampoerna-2024-12-31" ], "inventory": [ "AR:hm-sampoerna-2024-12-31" ], "current_assets": [ "AR:hm-sampoerna-2024-12-31" ], "ppe_net": [ "AR:hm-sampoerna-2024-12-31" ], "goodwill": [ "AR:hm-sampoerna-2024-12-31" ], "noncurrent_assets": [ "AR:hm-sampoerna-2024-12-31" ], "total_assets": [ "AR:hm-sampoerna-2024-12-31" ], "accounts_payable": [ "AR:hm-sampoerna-2024-12-31" ], "lease_liabilities_current": [ "AR:hm-sampoerna-2024-12-31" ], "lease_liabilities_noncurrent": [ "AR:hm-sampoerna-2024-12-31" ], "current_liabilities": [ "AR:hm-sampoerna-2024-12-31" ], "noncurrent_liabilities": [ "AR:hm-sampoerna-2024-12-31" ], "total_liabilities": [ "AR:hm-sampoerna-2024-12-31" ], "retained_earnings": [ "AR:hm-sampoerna-2024-12-31" ], "equity_total": [ "AR:hm-sampoerna-2024-12-31" ], "liabilities_and_equity": [ "AR:hm-sampoerna-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2369521000000.0, "receivables": 3501090000000.0, "inventory": 22023412000000.0, "current_assets": 38517929000000.0, "ppe_net": 9444110000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 60423000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 15772777000000.0, "total_assets": 54290706000000.0, "accounts_payable": 6678785000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": 146659000000.0, "lease_liabilities_noncurrent": 231801000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 23669887000000.0, "noncurrent_liabilities": 2264392000000.0, "total_liabilities": 25934279000000.0, "equity_parent": null, "retained_earnings": 6638087000000.0, "nci": null, "equity_total": 28356427000000.0, "liabilities_and_equity": 54290706000000.0, "short_term_investments": null }, "sources": [ "AR:hm-sampoerna-2025-12-31" ], "value_sources": { "cash": [ "AR:hm-sampoerna-2025-12-31" ], "receivables": [ "AR:hm-sampoerna-2025-12-31" ], "inventory": [ "AR:hm-sampoerna-2025-12-31" ], "current_assets": [ "AR:hm-sampoerna-2025-12-31" ], "ppe_net": [ "AR:hm-sampoerna-2025-12-31" ], "goodwill": [ "AR:hm-sampoerna-2025-12-31" ], "noncurrent_assets": [ "AR:hm-sampoerna-2025-12-31" ], "total_assets": [ "AR:hm-sampoerna-2025-12-31" ], "accounts_payable": [ "AR:hm-sampoerna-2025-12-31" ], "lease_liabilities_current": [ "AR:hm-sampoerna-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:hm-sampoerna-2025-12-31" ], "current_liabilities": [ "AR:hm-sampoerna-2025-12-31" ], "noncurrent_liabilities": [ "AR:hm-sampoerna-2025-12-31" ], "total_liabilities": [ "AR:hm-sampoerna-2025-12-31" ], "retained_earnings": [ "AR:hm-sampoerna-2025-12-31" ], "equity_total": [ "AR:hm-sampoerna-2025-12-31" ], "liabilities_and_equity": [ "AR:hm-sampoerna-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 4774652000000.0, "receivables": 3054403000000.0, "inventory": 20410583000000.0, "current_assets": 36362100000000.0, "ppe_net": 8750780000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 60423000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 15200412000000.0, "total_assets": 51562512000000.0, "accounts_payable": 5503529000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": 149361000000.0, "lease_liabilities_noncurrent": 193510000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 20628207000000.0, "noncurrent_liabilities": 2583541000000.0, "total_liabilities": 23211748000000.0, "equity_parent": null, "retained_earnings": 6646839000000.0, "nci": null, "equity_total": 28350764000000.0, "liabilities_and_equity": 51562512000000.0, "short_term_investments": null }, "sources": [ "AR:hm-sampoerna-2025-12-31" ], "value_sources": { "cash": [ "AR:hm-sampoerna-2025-12-31" ], "receivables": [ "AR:hm-sampoerna-2025-12-31" ], "inventory": [ "AR:hm-sampoerna-2025-12-31" ], "current_assets": [ "AR:hm-sampoerna-2025-12-31" ], "ppe_net": [ "AR:hm-sampoerna-2025-12-31" ], "goodwill": [ "AR:hm-sampoerna-2025-12-31" ], "noncurrent_assets": [ "AR:hm-sampoerna-2025-12-31" ], "total_assets": [ "AR:hm-sampoerna-2025-12-31" ], "accounts_payable": [ "AR:hm-sampoerna-2025-12-31" ], "lease_liabilities_current": [ "AR:hm-sampoerna-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:hm-sampoerna-2025-12-31" ], "current_liabilities": [ "AR:hm-sampoerna-2025-12-31" ], "noncurrent_liabilities": [ "AR:hm-sampoerna-2025-12-31" ], "total_liabilities": [ "AR:hm-sampoerna-2025-12-31" ], "retained_earnings": [ "AR:hm-sampoerna-2025-12-31" ], "equity_total": [ "AR:hm-sampoerna-2025-12-31" ], "liabilities_and_equity": [ "AR:hm-sampoerna-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 11953039000000.0, "cfi": -863728000000.0, "cff": -14105697000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 2948120000000.0 }, "sources": [ "AR:hm-sampoerna-2021-12-31" ], "value_sources": { "cfo": [ "AR:hm-sampoerna-2021-12-31" ], "cfi": [ "AR:hm-sampoerna-2021-12-31" ], "cff": [ "AR:hm-sampoerna-2021-12-31" ], "taxes_paid": [ "AR:hm-sampoerna-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 10302406000000.0, "cfi": 334448000000.0, "cff": -8597507000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 6325778000000.0 }, "sources": [ "AR:hm-sampoerna-2022-12-31" ], "value_sources": { "cfo": [ "AR:hm-sampoerna-2022-12-31" ], "cfi": [ "AR:hm-sampoerna-2022-12-31" ], "cff": [ "AR:hm-sampoerna-2022-12-31" ], "taxes_paid": [ "AR:hm-sampoerna-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 7355336000000.0, "cfi": -14274572000000.0, "cff": -7641302000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 1909078000000.0 }, "sources": [ "AR:hm-sampoerna-2023-12-31" ], "value_sources": { "cfo": [ "AR:hm-sampoerna-2023-12-31" ], "cfi": [ "AR:hm-sampoerna-2023-12-31" ], "cff": [ "AR:hm-sampoerna-2023-12-31" ], "taxes_paid": [ "AR:hm-sampoerna-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 6282144000000.0, "cfi": -328207000000.0, "cff": -6541896000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": null }, "sources": [ "AR:hm-sampoerna-2024-12-31" ], "value_sources": { "cfo": [ "AR:hm-sampoerna-2024-12-31" ], "cfi": [ "AR:hm-sampoerna-2024-12-31" ], "cff": [ "AR:hm-sampoerna-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 5164072000000.0, "cfi": 2779173000000.0, "cff": -8268883000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": null }, "sources": [ "AR:hm-sampoerna-2025-12-31" ], "value_sources": { "cfo": [ "AR:hm-sampoerna-2025-12-31" ], "cfi": [ "AR:hm-sampoerna-2025-12-31" ], "cff": [ "AR:hm-sampoerna-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 7409433000000.0, "cfi": 1755895000000.0, "cff": -6760197000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": null }, "sources": [ "AR:hm-sampoerna-2025-12-31" ], "value_sources": { "cfo": [ "AR:hm-sampoerna-2025-12-31" ], "cfi": [ "AR:hm-sampoerna-2025-12-31" ], "cff": [ "AR:hm-sampoerna-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AR:hm-sampoerna-2021-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2021-12-31", "approved": "2022-03-23", "url": "https://www.sampoerna.com/content/dam/pmicom/affiliates/sampoerna/docs/annual-financial-statements/laporan-keuangan-2021.pdf", "sha256": "d0ab704be040fb9f8598c2f2fbc623849388ad9ba01833b63d3e0f7ce5e8e887", "pages": { "financial_position": [ 5, 6 ], "comprehensive": [ 7, 8 ], "cash_flows": [ 10 ] } }, "AR:hm-sampoerna-2022-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2022-12-31", "approved": "2023-03-30", "url": "https://www.sampoerna.com/content/dam/pmicom/affiliates/sampoerna/docs/annual-financial-statements/laporan-keuangan-2022.pdf", "sha256": "b6f29cb6c7630a19365b9a96fef4fad233aac83975a1a63a67d80708a7d6bb9f", "pages": { "financial_position": [ 9, 10 ], "comprehensive": [ 11, 12 ], "cash_flows": [ 14 ] } }, "AR:hm-sampoerna-2023-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2023-12-31", "approved": "2024-03-15", "url": "https://www.sampoerna.com/content/dam/pmicom/affiliates/sampoerna/docs/annual-financial-statements/laporan-keuangan-2023.pdf", "sha256": "f27aa21481aaa4325a7a570cd3636fdede430b712fcdfcf9df3010dbccc93f6c", "pages": { "financial_position": [ 9, 10, 11 ], "comprehensive": [ 12, 13 ], "cash_flows": [ 15 ] } }, "AR:hm-sampoerna-2024-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2024-12-31", "approved": "2025-03-25", "url": "https://www.sampoerna.com/content/dam/pmicom/affiliates/sampoerna/docs/laporan-keuangan-202424dc2ac16c7468f696e2ff0400458fff.pdf", "sha256": "d41a7b9f3236c84f5b6b56239256f4233c054648737732a4ad437e1b5cf609fe", "pages": { "financial_position": [ 9, 10, 11 ], "comprehensive": [ 12, 13 ], "cash_flows": [ 15 ] } }, "AR:hm-sampoerna-2025-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2025-12-31", "approved": "2026-03-11", "url": "https://www.sampoerna.com/content/dam/pmicom/global/docs/sampoerna-market-documents/Laporan%20Keuangan%202025.pdf", "sha256": "34a871c0baf67d096e7981c543d2e64aa25dd2582ad47c231abf942f54edb22f", "pages": { "financial_position": [ 10, 11, 12 ], "comprehensive": [ 13, 14 ], "cash_flows": [ 16 ] } } }, "restatements": [ { "period": "FY2021", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 81955013000000.0, "source": "AR:hm-sampoerna-2021-12-31" }, "latest": { "value": 82061437000000.0, "source": "AR:hm-sampoerna-2022-12-31" }, "used": { "value": 82061437000000.0, "source": "AR:hm-sampoerna-2022-12-31" } }, { "period": "FY2021", "item": "gross_profit", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 16919771000000.0, "source": "AR:hm-sampoerna-2021-12-31" }, "latest": { "value": 16813347000000.0, "source": "AR:hm-sampoerna-2022-12-31" }, "used": { "value": 16813347000000.0, "source": "AR:hm-sampoerna-2022-12-31" } }, { "period": "FY2021", "item": "sga", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 8336412000000.0, "source": "AR:hm-sampoerna-2021-12-31" }, "latest": { "value": 8447624000000.0, "source": "AR:hm-sampoerna-2022-12-31" }, "used": { "value": 8447624000000.0, "source": "AR:hm-sampoerna-2022-12-31" } }, { "period": "FY2023", "item": "taxes_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2823179000000.0, "source": "AR:hm-sampoerna-2023-12-31" }, "latest": { "value": 2823179000000.0, "source": "AR:hm-sampoerna-2023-12-31" }, "used": { "value": null, "source": "AR:hm-sampoerna-2024-12-31" } } ], "withheld": [], "events": [] }