Frontierby eninvs

Language: EN · RU

← Company

ID_ASII 2025-06-30 H1 — 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_ASII/2025-06-30_H1_ASII_Q2_2025.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
Revenue162 857
Operating profit24 007
D&A9 824Row: Depresiasi dan amortisasi / Depreciation and amortisation (CF direct method; scale x1000.0; mln) · dashboard=9,824.000 mln — [DeepSeek] Depresiasi dan amortisasi / Depreciation and amortisation (CF direct method; scale x1000.0; mln)
EBITDA33 831Row: operating_profit + da (mln) · dashboard=33,831.000 mln — operating_profit + da (mln)
Net profit15 515
Cash53 108
Debt short58 976
Debt long45 377
Net debt51 245Components: short debt 58 976 + long debt 45 377 + other financial liab. 0 + NCI 0 − cash 53 108 = net debt 51 245.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=51,245.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF23 142
Investing CF-6 355
Assets487 794
Equity218 004

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 269,790; known debt components fit within that envelope.
Net debt formulanet_debt 51,245 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 51,245.
EBITDA = OP + D&AEBITDA (33,831) ≈ OP (24,007) + D&A (9,824) = 33,831.
Net profit vs operating profitNet profit (15,515) sits within a plausible band vs operating profit (24,007).
Cash ≤ total assetsCash (53,108) ≤ total assets (487,794).
Debt step-change vs prior periodTotal interest-bearing debt fell 100% vs prior period (103,882,000 → 104,353). 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
CF8

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 CF23 142
Investing CF-6 355
CF — PDF page 8
PDF page scan — CF — 8
CF PDF page 8

Camelot table (pages 8, primary page 8).

#Joined labelLine item2025202430 June 2025
0DAN ENTITAS ANAK/AND SUBSIDIARIESDAN ENTITAS ANAK/AND SUBSIDIARIES
1LAPORAN ARUS KAS KONSOLIDASIAN CONSOLIDATED STATEMENTS OF CASH FLOWSLAPORAN ARUS KAS KONSOLIDASIANCONSOLIDATED STATEMENTS OF CASH FLOWS
2UNTUK PERIODE YANG BERAKHIR FOR THE PERIODS ENDEDUNTUK PERIODE YANG BERAKHIRFOR THE PERIODS ENDED
330 JUNI 2025 DAN 2024 30 JUNE 2025 AND 202430 JUNI 2025 DAN 202430 JUNE 2025 AND 2024
4(Dinyatakan dalam miliaran Rupiah) (Expressed in billions of Rupiah)(Dinyatakan dalam miliaran Rupiah)(Expressed in billions of Rupiah)
52025 202420252024
Operating activities
6Arus kas dari aktivitas operasi: Cash flows from operating activities:Arus kas dari aktivitas operasi:Cash flows from operating activities:
7Penerimaan dari pelanggan 168,190 164,628 Receipts from customersPenerimaan dari pelanggan168,190164,628Receipts from customers
8Pembayaran kepada pemasok, termasuk (124,181) (112,601) Payments to suppliers, includingPembayaran kepada pemasok, termasuk(124,181)(112,601)Payments to suppliers, including
9pembayaran bunga dari segmen payment of interest frompembayaran bunga dari segmenpayment of interest from
10jasa keuangan financial services segmentjasa keuanganfinancial services segment
11Pembayaran kepada karyawan (12,237) (12,254) Payments to employeesPembayaran kepada karyawan(12,237)(12,254)Payments to employees
12Penerimaan dari aktivitas operasi lainnya 1,727 1,086 Receipts from other operating activitiesPenerimaan dari aktivitas operasi lainnya1,7271,086Receipts from other operating activities
13Pembayaran untuk aktivitas operasi lainnya (7,647) (6,890) Payments for other operating activitiesPembayaran untuk aktivitas operasi lainnya(7,647)(6,890)Payments for other operating activities
14Kas yang dihasilkan dari operasi 25,852 33,969 Cash generated from operationsKas yang dihasilkan dari operasi25,85233,969Cash generated from operations
15Penghasilan bunga yang diterima 1,560 1,388 Interest income receivedPenghasilan bunga yang diterima1,5601,388Interest income received
16Pembayaran pajak: Payments of tax:Pembayaran pajak:Payments of tax:
17Pajak penghasilan badan (6,461) (6,651) Corporate income taxPajak penghasilan badan(6,461)(6,651)Corporate income tax
18Pajak lainnya (340) (371) Other taxPajak lainnya(340)(371)Other tax
19Penerimaan dari kelebihan pembayaran pajak: Receipts of tax refunds:Penerimaan dari kelebihan pembayaran pajak:Receipts of tax refunds:
20Pajak penghasilan badan 732 716 Corporate income taxPajak penghasilan badan732716Corporate income tax
21Pajak lainnya 1,799 1,688 Other taxPajak lainnya1,7991,688Other tax
22A rus kas bersih yang diperoleh dari 23,142 30,739 Net cash flows provided fromA rus kas bersih yang diperoleh dari23,14230,739Net cash flows provided from
23aktivitas operasi operating activitiesaktivitas operasioperating activities
Investing activities
24A rus kas dari aktivitas investasi: Cash flows from investing activities:A rus kas dari aktivitas investasi:Cash flows from investing activities:
25Penambahan aset tetap (7,917) (7,707) Additions of fixed assetsPenambahan aset tetap(7,917)(7,707)Additions of fixed assets
26Penambahan investasi lain-lain, (2,564) (2,152) Additions of other investments,Penambahan investasi lain-lain,(2,564)(2,152)Additions of other investments,
27termasuk investasi yang dilakukan oleh including investments made bytermasuk investasi yang dilakukan olehincluding investments made by
28perusahaan asuransi dalam Grup insurance companies within the Groupperusahaan asuransi dalam Grupinsurance companies within the Group
29sebesar 2.279 (30/06/2024: 2.145) of 2,279 (30/06/2024: 2,145)sebesar 2.279 (30/06/2024: 2.145)of 2,279 (30/06/2024: 2,145)
30Pembelian entitas anak, setelah dikurangi (1,752) - Purchase of subsidiaries, net ofPembelian entitas anak, setelah dikurangi(1,752)-Purchase of subsidiaries, net of
31kas milik entitas anak yang diperoleh cash of subsidiaries acquiredkas milik entitas anak yang diperolehcash of subsidiaries acquired
32sebesar 26 (30/06/2024: nihil) of 26 (30/06/2024: nil)sebesar 26 (30/06/2024: nihil)of 26 (30/06/2024: nil)
33Penambahan investasi pada entitas asosiasi (1,204) (1,661) Additions of investment in associatesPenambahan investasi pada entitas asosiasi(1,204)(1,661)Additions of investment in associates
34dan ventura bersama and joint venturesdan ventura bersamaand joint ventures
35Penambahan aset takberwujud lainnya (250) (202) Additions of other intangible assetsPenambahan aset takberwujud lainnya(250)(202)Additions of other intangible assets
36Penambahan aset lain-lain (223) (369) Additions of other assetsPenambahan aset lain-lain(223)(369)Additions of other assets
37Penambahan piutang lain-lain kepada (191) (632) Additions of other receivables fromPenambahan piutang lain-lain kepada(191)(632)Additions of other receivables from
38pihak berelasi related partiespihak berelasirelated parties
39Penambahan tanaman produktif (173) (236) Additions of bearer plantsPenambahan tanaman produktif(173)(236)Additions of bearer plants
40Penambahan properti investasi (12) (20) Additions of investment propertiesPenambahan properti investasi(12)(20)Additions of investment properties
41Dividen kas yang diterima 5,358 6,219 Cash dividends receivedDividen kas yang diterima5,3586,219Cash dividends received
42Penjualan dan penerimaan pelunasan 755 1,336 Sale and proceeds from otherPenjualan dan penerimaan pelunasan7551,336Sale and proceeds from other
43investasi lain-lain investmentsinvestasi lain-laininvestments
44Penurunan piutang lain-lain kepada 678 260 Reduction of other receivables fromPenurunan piutang lain-lain kepada678260Reduction of other receivables from
45pihak berelasi related partiespihak berelasirelated parties
46Penjualan entitas anak, setelah dikurangi 561 - Sale of subsidiaries, net ofPenjualan entitas anak, setelah dikurangi561-Sale of subsidiaries, net of
47kas milik entitas anak yang dikeluarkan cash of subsidiaries disposedkas milik entitas anak yang dikeluarkancash of subsidiaries disposed
48sebesar 23 (30/06/2024: nihil) of 23 (30/06/2024: nil)sebesar 23 (30/06/2024: nihil)of 23 (30/06/2024: nil)
49Penjualan aset tetap 332 156 Sale of fixed assetsPenjualan aset tetap332156Sale of fixed assets
50Penurunan kas yang dibatasi penggunaannya 247 - Reduction of restricted cashPenurunan kas yang dibatasi penggunaannya247-Reduction of restricted cash
51Penjualan properti investasi - 1 Sale of investment propertiesPenjualan properti investasi-1Sale of investment properties
52A rus kas bersih yang digunakan untuk (6,355) (5,007) Net cash flows used inA rus kas bersih yang digunakan untuk(6,355)(5,007)Net cash flows used in
53aktivitas investasi investing activitiesaktivitas investasiinvesting activities

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

Formulas used