Frontierby eninvs

Language: EN · RU

← Company

ID_ANTM 2024-12-31 FY — report review

Status: OK; Currency: IDR; Amounts unit: millions; Forms:

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Report (PDF)

PDF (local): data/raw_pdfs/ID_ANTM/2024-12-31_FY_ANTM_Q4_2024.pdf

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue69 192.44
Operating profit2 997.95
D&A1 555.5Row: Depresiasi dan amortisasi; (25,856); (5,210); Depreciation and amortisation · dashboard=1,555.500 mln · pages 159 — [DA PL (candidates) page 159] Depresiasi dan amortisasi | (25,856) | (5,210) | Depreciation and amortisation
EBITDA4 553.5Row: operating_profit + da (mln) · dashboard=4,553.500 mln — operating_profit + da (mln)
Net profit3 647.21
Cash4 751.62
Debt short55.45Row: not found · dashboard=55.446 mln · pages 29 — [BS page 29] not found
Debt long42.36Row: not found · dashboard=42.357 mln · pages 29 — [BS page 29] not found
Net debt-4 653.82Components: short debt 55.45 + long debt 42.36 + other financial liab. 0 + NCI 0 − cash 4 751.62 = net debt -4 653.82.Row: net_debt (mln IDR, batch apply) · dashboard=-4,653.818 mln — [DeepSeek] net_debt (mln IDR, batch apply)
Operating CF3 681.11Row: Arus kas bersih dari aktivitas operasi; 451,395; 685,790; Net cash flows from operating activities · dashboard=3,681.115 mln · pages 159 — [CF page 159] Arus kas bersih dari aktivitas operasi | 451,395 | 685,790 | Net cash flows from operating activities
Investing CF-2 637.22Row: Arus kas bersih dari aktivitas investasi; (873,377); (18,729); Net cash flows from investing activities · dashboard=-2,637.219 mln · pages 159 — [CF page 159] Arus kas bersih dari aktivitas investasi | (873,377) | (18,729) | Net cash flows from investing activities
Assets44 522.64
Equity31 458.11

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 13,065; known debt components fit within that envelope.
Net debt formulanet_debt -4,654 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -4,654.
EBITDA = OP + D&AEBITDA (4,554) ≈ OP (2,998) + D&A (1,556) = 4,553.
Net profit vs operating profitNet profit (3,647) sits within a plausible band vs operating profit (2,998).
Cash ≤ total assetsCash (4,752) ≤ total assets (44,523).
Debt step-change vs prior periodTotal interest-bearing debt fell 100% vs prior period (1,750,000 → 98). Financing cash flow not extracted — can't verify the move was real (could be an OCR miss of a major debt line).

Statement pages (discovery)

FormPages
P&L
BS
CF17

Statement previews & reconstructed tables

Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF

Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).

CF

Extracted metrics for this form (this period row)

MetricValue
Operating CF3 681.11
Investing CF-2 637.22
CF — PDF page 17
PDF page scan — CF — 17
CF PDF page 17

Camelot table (pages 17, primary page 17).

#Joined labelLine item2024Column 331 December 2024
0DAN ENTITAS ANAK/AND SUBSIDIARIESDAN ENTITAS ANAK/AND SUBSIDIARIES
1Lampiran 4 ScheduleLampiran 4 Schedule
2LAPORAN ARUS KAS KONSOLIDASIAN CONSOLIDATED STATEMENTS OF CASH FLOWSLAPORAN ARUS KAS KONSOLIDASIANCONSOLIDATED STATEMENTS OF CASH FLOWS
3UNTUK TAHUN-TAHUN YANG BERAKHIR FOR THE YEARS ENDEDUNTUK TAHUN-TAHUN YANG BERAKHIRFOR THE YEARS ENDED
431 DESEMBER 2024 DAN 2023 31 DECEMBER 2024 AND 202331 DESEMBER 2024 DAN 202331 DECEMBER 2024 AND 2023
5(Disajikan dalam jutaan Rupiah, kecuali dinyatakan lain) (Expressed in millions of Rupiah, unless otherwise stated)(Disajikan dalam jutaan Rupiah, kecuali dinyatakan lain)(Expressed in millions of Rupiah, unless otherwise stated)
62024 20232024 2023
7A RUS KAS DARI AKTIVITAS CASH FLOWS FROMA RUS KAS DARI AKTIVITASCASH FLOWS FROM
8OPERASI OPERATING ACTIVITIESOPERASIOPERATING ACTIVITIES
9Penerimaan dari pelanggan 72,444,817 42,004,017 Receipts from customersPenerimaan dari pelanggan72,444,81742,004,017Receipts from customers
10Pembayaran kepada pemasok (62,970,785) (32,510,012) Payments to suppliersPembayaran kepada pemasok(62,970,785)(32,510,012)Payments to suppliers
11Pembayaran kepada komisaris, Payments to commissioners,Pembayaran kepada komisaris,Payments to commissioners,
12direksi dan karyawan (2,053,906) (2,280,373) directors and employeesdireksi dan karyawan(2,053,906)(2,280,373)directors and employees
13Pembayaran pajak penghasilan badan (2,192,984) (1,005,688) Payments of corporate income taxPembayaran pajak penghasilan badan(2,192,984)(1,005,688)Payments of corporate income tax
14Pembayaran pajak lain dan retribusi (1,613,093) (2,012,611) Payments of other taxes and retributionPembayaran pajak lain dan retribusi(1,613,093)(2,012,611)Payments of other taxes and retribution
15Penerimaan dari restitusiPenerimaan dari restitusi
16pajak penghasilan 18,796 29,935 Receipts from income taxes refundpajak penghasilan18,79629,935Receipts from income taxes refund
17Penerimaan dari restitusi pajak lain 65,261 450,789 Receipts from other taxes refundPenerimaan dari restitusi pajak lain65,261450,789Receipts from other taxes refund
18Penerimaan bunga 412,657 170,524 Receipts from interest incomePenerimaan bunga412,657170,524Receipts from interest income
19Pembayaran bunga (130,153) (226,414) Payments of interestPembayaran bunga(130,153)(226,414)Payments of interest
20Penerimaan dari klaim asuransi - 4,598 Receipts from insurance claimsPenerimaan dari klaim asuransi-4,598Receipts from insurance claims
21Pembayaran premi asuransi (229,614) (189,244) Payments for insurance premiumsPembayaran premi asuransi(229,614)(189,244)Payments for insurance premiums
22Pembayaran lain-lain, bersih (69,881) (78,219) Other payments, netPembayaran lain-lain, bersih(69,881)(78,219)Other payments, net
23Arus kas bersih yang Net cash provided byArus kas bersih yangNet cash provided by
24diperoleh dari aktivitas operasi 3,681,115 4,357,302 operating activitiesdiperoleh dari aktivitas operasi3,681,1154,357,302operating activities
25ARUS KAS DARI AKTIVITAS CASH FLOWS FROMARUS KAS DARI AKTIVITASCASH FLOWS FROM
26INVESTASI INVESTING ACTIVITIESINVESTASIINVESTING ACTIVITIES
27Pencairan deposito berjangka 5,642,200 2,244,787 Redemption of time depositsPencairan deposito berjangka5,642,2002,244,787Redemption of time deposits
28Penempatan deposito berjangka (5,082,237) (6,398,246) Placement of time depositsPenempatan deposito berjangka(5,082,237)(6,398,246)Placement of time deposits
29Perolehan aset tetap (972,085) (1,226,904) Acquisitions of fixed assetsPerolehan aset tetap(972,085)(1,226,904)Acquisitions of fixed assets
30Investasi pada entitas asosiasi (2,454,165) - Investment in associatesInvestasi pada entitas asosiasi(2,454,165)-Investment in associates
31Aset takberwujud (45,351) - Intangible assetsAset takberwujud(45,351)-Intangible assets
32Pembayaran uang muka investasi Advance payment for investmentPembayaran uang muka investasiAdvance payment for investment
33pada entitas asosiasi - (38,250) in associatepada entitas asosiasi-(38,250)in associate
34Pelepasan entitas anak - 7,232,659 Divestment of subsidiariesPelepasan entitas anak-7,232,659Divestment of subsidiaries
35Penerimaan kas dari penjualan investasi 460,180 - Cash receipt from sales of investmentsPenerimaan kas dari penjualan investasi460,180-Cash receipt from sales of investments
36Pengeluaran untuk aset Disbursements for explorationPengeluaran untuk asetDisbursements for exploration
37eksplorasi dan evaluasi (206,830) (206,519) and evaluation assetseksplorasi dan evaluasi(206,830)(206,519)and evaluation assets
38Pinjaman kepada entitas asosiasi (406,136) - Loan to associatesPinjaman kepada entitas asosiasi(406,136)-Loan to associates
39Pengeluaran untuk properti pertambangan - (5,920) Disbursements for mining propertiesPengeluaran untuk properti pertambangan-(5,920)Disbursements for mining properties
40Penerimaan dividen dari entitas asosiasi 569,042 1,263,395 Dividend receipts from an associatePenerimaan dividen dari entitas asosiasi569,0421,263,395Dividend receipts from an associate
41Pembayaran lain-lain, bersih (141,837) - Other payments, netPembayaran lain-lain, bersih(141,837)-Other payments, net
42Arus kas bersih yang (digunakan untuk)/ Net cash (used in)/provided byArus kas bersih yang (digunakan untuk)/Net cash (used in)/provided by
43diperoleh dari aktivitas investasi (2,637,219) 2,865,002 investing activitiesdiperoleh dari aktivitas investasi(2,637,219)2,865,002investing activities
44ARUS KAS DARI AKTIVITAS CASH FLOWS FROMARUS KAS DARI AKTIVITASCASH FLOWS FROM
45PENDANAAN FINANCING ACTIVITIESPENDANAANFINANCING ACTIVITIES
46Penerimaan pinjaman bank 1,236,440 1,543,760 Proceeds from bank loansPenerimaan pinjaman bank1,236,4401,543,760Proceeds from bank loans
47Pembayaran pinjaman bank (2,237,184) (712,413) Repayments of bank loansPembayaran pinjaman bank(2,237,184)(712,413)Repayments of bank loans
48Pembayaran pinjaman investasi (1,534,050) (1,267,679) Repayments of investment loansPembayaran pinjaman investasi(1,534,050)(1,267,679)Repayments of investment loans
49Pembayaran dividen (3,077,646) (1,910,482) Payments of dividendPembayaran dividen(3,077,646)(1,910,482)Payments of dividend
50Penerimaan modal dari kepentingan Capital proceeds fromPenerimaan modal dari kepentinganCapital proceeds from
51nonpengendali 13,910 - non-controlling interestnonpengendali13,910-non-controlling interest
52Pembayaran liabilitas sewa (122,328) (80,954) Payments of lease liabilitiesPembayaran liabilitas sewa(122,328)(80,954)Payments of lease liabilities
53Arus kas bersih yang digunakan Net cash used inArus kas bersih yang digunakanNet cash used in
54untuk aktivitas pendanaan (5,720,858) (2,427,768) financing activitiesuntuk aktivitas pendanaan(5,720,858)(2,427,768)financing activities
55(PENURUNAN)/KENAIKAN BERSIH NET (DECREASE)/INCREASE(PENURUNAN)/KENAIKAN BERSIHNET (DECREASE)/INCREASE
56KAS DAN SETARA KAS (4,676,962) 4,794,536 IN CASH AND CASH EQUIVALENTSKAS DAN SETARA KAS(4,676,962)4,794,536IN CASH AND CASH EQUIVALENTS
57EFFECT OF FOREIGN EXCHANGEEFFECT OF FOREIGN EXCHANGE
58EFEK PERUBAHAN NILAI KURS RATE DIFFERENCES ON CASHEFEK PERUBAHAN NILAI KURSRATE DIFFERENCES ON CASH
59PADA KAS DAN SETARA KAS 219,769 (62,213) AND CASH EQUIVALENTSPADA KAS DAN SETARA KAS219,769(62,213)AND CASH EQUIVALENTS

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

Formulas used