Frontierby eninvs

Language: EN · RU

← Company

ID_CPIN 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_CPIN/2025-06-30_H1_CPIN_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)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

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
Revenue33 061.68Row: revenue (mln IDR, batch apply) · dashboard=33,061.683 mln — [DeepSeek] revenue (mln IDR, batch apply)
Operating profit2 664.7Row: operating_profit (mln IDR, batch apply) · dashboard=2,664.699 mln — [DeepSeek] operating_profit (mln IDR, batch apply)
D&A790.56Row: Penyusutan (Catatan 11) + Amortisasi aset hak guna (Catatan 12) (CF unknown method; scale x1000.0; mln) · dashboard=790.559 mln — [DeepSeek/line] Penyusutan (Catatan 11) + Amortisasi aset hak guna (Catatan 12) (CF unknown method; scale x1000.0; mln)
EBITDA3 455.26Row: operating_profit + da (mln) · dashboard=3,455.258 mln — operating_profit + da (mln)
Net profit1 900.39Row: net_profit (mln IDR, batch apply) · dashboard=1,900.390 mln — [DeepSeek] net_profit (mln IDR, batch apply)
Cash3 381.68Row: cash (mln IDR, batch apply) · dashboard=3,381.678 mln — [DeepSeek] cash (mln IDR, batch apply)
Debt short4 777.35Row: debt_short (mln IDR, batch apply) · dashboard=4,777.353 mln — [DeepSeek] debt_short (mln IDR, batch apply)
Debt long2 797.69Row: debt_long (mln IDR, batch apply) · dashboard=2,797.691 mln — [DeepSeek] debt_long (mln IDR, batch apply)
Net debt4 193.37Components: short debt 4 777.35 + long debt 2 797.69 + other financial liab. 0 + NCI 0 − cash 3 381.68 = net debt 4 193.37.Row: net_debt (mln IDR, batch apply) · dashboard=4,193.366 mln — [DeepSeek] net_debt (mln IDR, batch apply)
Operating CF2 133.97
Investing CF-782.63
Assets43 149.27Row: total_assets (mln IDR, batch apply) · dashboard=43,149.273 mln — [DeepSeek] total_assets (mln IDR, batch apply)
Equity30 434.47Row: total_equity (mln IDR, batch apply) · dashboard=30,434.472 mln — [DeepSeek] total_equity (mln IDR, batch apply)

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 12,715; known debt components fit within that envelope.
Net debt formulanet_debt 4,193 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 4,193.
EBITDA = OP + D&AEBITDA (3,455) ≈ OP (2,665) + D&A (791) = 3,455.
Net profit vs operating profitNet profit (1,900) sits within a plausible band vs operating profit (2,665).
Cash ≤ total assetsCash (3,382) ≤ total assets (43,149).
Debt step-change vs prior periodTotal interest-bearing debt fell 100% vs prior period (7,559,430 → 7,575). 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&L5
BS40, 41, 42
CF43, 44, 45

Statement previews & reconstructed tables

Embedded PDF thumbnails and Camelot reconstruction are omitted in the default view to avoid gateway timeouts and huge HTML. Open full previews & tables (?heavy=1).

Formulas used