Frontierby eninvs

Language: EN · RU

← Company

ID_PGAS 2025-06-30 Q2 — 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: Open the filing PDF (primary document)

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
Revenue971.23
Operating profit129.86
D&A1.689Row: reported D&A (depreciation_depletion_amortization) · dashboard=1.689 mln — reported D&A (depreciation_depletion_amortization)
EBITDA131.54Row: operating_profit + reported D&A (vendor EBITDA carried non-operating income) · dashboard=131.545 mln — operating_profit + reported D&A (vendor EBITDA carried non-operating income)
Net profit82.41
Cash1 511.86
Debt short168.56
Debt long653.57
Net debt-689.74Components: short debt 168.56 + long debt 653.57 + other financial liab. 0 + NCI 0 − cash 1 511.86 = net debt -689.74.Row: yfinance PGAS.JK 2025-06-30: total debt - cash / implied rate 1.00 (same currency) · dashboard=-689.737 mln — yfinance PGAS.JK 2025-06-30: total debt - cash / implied rate 1.00 (same currency)
Operating CF90.2Row: de-cumulated Q2=H1-Q1 · dashboard=90.200 mln — de-cumulated Q2=H1-Q1
Investing CF40.58
Assets6 416.89
Equity2 659.73

Net debt structure (leases included, IFRS 16)

Short-term debt (incl. ST leases)169
Long-term debt (incl. LT leases)654
− Cash & equivalents1 512
Net debt-690

Net debt / LTM EBITDA: -1.3x

EBITDA → net profit bridge

EBITDA13213.5% of revenue
− D&A2
= Operating profit (EBIT)130 13.4% of revenue
− Net finance costs, tax and other — derived47
= Net profit828.5% of revenue

The finance-costs/tax line is derived as EBIT minus net profit; see the filing PDF above for the detailed split.

Consistency checks · All checks passed

Balance sheet identity (A = L + E)TA (6,417) ≈ TL (3,757) + TE (2,660); residual +0 within 1%.
Net debt formulanet_debt -690 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -690.
EBITDA = OP + D&AEBITDA (132) ≈ OP (130) + D&A (2) = 132.
Net profit vs operating profitNet profit (82) sits within a plausible band vs operating profit (130).
Cash ≤ total assetsCash (1,512) ≤ total assets (6,417).

Statement pages (discovery)

FormPages
P&L
BS
CF

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

Formulas used