Frontierby eninvs

Language: EN · RU

← Company

ID_PGAS 2024-12-31 FY — report review

Status: OK; Currency: USD; 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: Link

PDF (local): data/raw_pdfs/ID_PGAS/2024-12-31_FY_pertamina-gas-fy2024-financial-statements-indopremier-mirror.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
Revenue3 788.62
Operating profit522.66
D&A420.7Row: Depreciation, depletion and amortisation (from notes) (CF direct method; scale x1.0; mln) · dashboard=420.700 mln — [DeepSeek/line] Depreciation, depletion and amortisation (from notes) (CF direct method; scale x1.0; mln)
EBITDA943.4Row: operating_profit + da (mln) · dashboard=943.400 mln — operating_profit + da (mln)
Net profit339.43
Cash1 383.18
Debt short213.81
Debt long1 057.57
Net debt-111.81Components: short debt 213.81 + long debt 1 057.57 + other financial liab. 0 + NCI 0 − cash 1 383.18 = net debt -111.81.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-111.807 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF785.21
Investing CF-48.54
Assets6 415.95
Equity3 671.53

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 2,744; known debt components fit within that envelope.
Net debt formulanet_debt -112 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -112.
EBITDA = OP + D&AEBITDA (943) ≈ OP (523) + D&A (421) = 943.
Net profit vs operating profitNet profit (339) sits within a plausible band vs operating profit (523).
Cash ≤ total assetsCash (1,383) ≤ total assets (6,416).

Statement pages (discovery)

FormPages
P&L
BS
CF23

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 CF785.21
Investing CF-48.54
CF — PDF page 23
PDF page scan — CF — 23
CF PDF page 23

Camelot table (pages 23, primary page 23).

#Joined labelLine itemPT PERUSAHAAN GAS NEGARA TBK. → D…20242023CASH FLOWS FROM
0PT PERUSAHAAN GAS NEGARA TBK.PT PERUSAHAAN GAS NEGARA TBK.
1DAN ENTITAS ANAKNYA/AND ITS SUBSIDIARIESDAN ENTITAS ANAKNYA/AND ITS SUBSIDIARIES
2Halaman 4/1 PageHalaman 4/1 Page
3LAPORAN ARUS KAS CONSOLIDATEDLAPORAN ARUS KASCONSOLIDATED
4KONSOLIDASIAN STATEMENT OF CASH FLOWSKONSOLIDASIANSTATEMENT OF CASH FLOWS
5UNTUK TAHUN YANG BERAKHIR FOR THE YEAR ENDEDUNTUK TAHUN YANG BERAKHIRFOR THE YEAR ENDED
6PADA TANGGAL 31 DESEMBER 2024 DECEMBER 31, 2024PADA TANGGAL 31 DESEMBER 2024DECEMBER 31, 2024
7(Disajikan dalam dolar Amerika Serikat, (Expressed in United States dollar,(Disajikan dalam dolar Amerika Serikat,(Expressed in United States dollar,
8kecuali dinyatakan lain) unless otherwise stated)kecuali dinyatakan lain)unless otherwise stated)
9Catatan/Catatan/
10Notes 2024 2023Notes20242023
11ARUS KAS DARI CASH FLOWS FROMARUS KAS DARICASH FLOWS FROM
12AKTIVITAS OPERASI 69 OPERATING ACTIVITIESAKTIVITAS OPERASI69OPERATING ACTIVITIES
13Penerimaan dari pelanggan 3.834.863.981 3.739.835.270 Receipts from customersPenerimaan dari pelanggan3.834.863.9813.739.835.270Receipts from customers
14Penerimaan dari penghasilan bunga 60.189.845 48.464.033 Receipts from interest incomePenerimaan dari penghasilan bunga60.189.845 48.464.033Receipts from interest income
15Pembayaran kepada pemasok (2.189.465.072) (2.082.229.607) Payments to suppliersPembayaran kepada pemasok(2.189.465.072)(2.082.229.607)Payments to suppliers
16Pembayaran untuk beban usaha Payments for operating expensesPembayaran untuk beban usahaPayments for operating expenses
17dan aktivitas operasi lainnya (405.562.341) (436.379.766) and other operating activitiesdan aktivitas operasi lainnya(405.562.341)(436.379.766)and other operating activities
18Pembayaran pajak setelah dikurangi Payments for taxes after deductionPembayaran pajak setelah dikurangiPayments for taxes after deduction
19penerimaan dari tagihan pajak (247.402.313) (253.201.247) from tax refundspenerimaan dari tagihan pajak(247.402.313)(253.201.247)from tax refunds
20Pembayaran kepada karyawan (175.241.931) (141.141.075) Payments to employeesPembayaran kepada karyawan(175.241.931)(141.141.075)Payments to employees
21Pembayaran beban keuangan (48.688.515) (76.950.929) Payments for finance costPembayaran beban keuangan(48.688.515)(76.950.929)Payments for finance cost
22Pembayaran sengketa pajak - (27.599.264) Payment for tax disputePembayaran sengketa pajak-(27.599.264)Payment for tax dispute
23Pembayaran bunga atas sewa 14b (17.015.634) (19.171.128) Payments for interest on leasePembayaran bunga atas sewa14b(17.015.634)(19.171.128)Payments for interest on lease
24Penempatan pada kas yangPenempatan pada kas yang
25dibatasi penggunaannya (26.463.031) (27.937.683) Placement of restricted cashdibatasi penggunaannya(26.463.031)(27.937.683)Placement of restricted cash
26Kas neto yang diperoleh dari Net cash generated fromKas neto yang diperoleh dariNet cash generated from
27aktivitas operasi 785.214.989 723.688.604 operating activitiesaktivitas operasi785.214.989723.688.604operating activities
28CASH FLOWS FROMCASH FLOWS FROM
29ARUS KAS DARI AKTIVITAS INVESTASI INVESTING ACTIVITIESARUS KAS DARI AKTIVITAS INVESTASIINVESTING ACTIVITIES
30Penerimaan dividen dari Dividend received fromPenerimaan dividen dariDividend received from
31ventura bersama 12 67.781.412 61.015.276 joint venturesventura bersama1267.781.41261.015.276joint ventures
32Penerimaan pelepasan aset keuangan Proceeds from disposalsPenerimaan pelepasan aset keuanganProceeds from disposals
33pada nilai wajar melalui penghasilan of financial assets throughpada nilai wajar melalui penghasilanof financial assets through
34komprehensif lain 5b 23.178.224 3.600.000 other comprehensive incomekomprehensif lain5b23.178.2243.600.000other comprehensive income
35Penambahan aset tetap (62.753.331) (52.055.522) Additions of fixed assetsPenambahan aset tetap(62.753.331)(52.055.522)Additions of fixed assets
36Penambahan aset eksplorasi dan Additions of exploration andPenambahan aset eksplorasi danAdditions of exploration and
37evaluasi (54.103.744) (1.054.564) evaluation assetsevaluasi (54.103.744)(1.054.564)evaluation assets
38Penambahan properti minyak dan gas (22.022.119) (69.172.678) Additions of oil and gas propertiesPenambahan properti minyak dan gas(22.022.119)(69.172.678) Additions of oil and gas properties
39Penempatan investasi jangka pendek Placement for other short termPenempatan investasi jangka pendekPlacement for other short term
40lainnya 5a (618.927) - investmentlainnya5a(618.927)-investment
41Kas neto yang digunakan untuk Net cash used inKas neto yang digunakan untukNet cash used in
42aktivitas investasi (48.538.485) (57.667.488) investing activitiesaktivitas investasi(48.538.485)(57.667.488)investing activities

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

Formulas used