Frontierby eninvs

Language: EN · RU

← Company

ID_PGAS 2025-12-31 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/2025-12-31_FY_PGAS_Q4_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
Revenue3 975.92
Operating profit519.63
D&A370.2Row: Depreciation, depletion and amortisation (from cost of revenues note) + Depreciation of right-of-use assets + Amortisation of intangible assets (CF direct method; scale x1.0; mln) · dashboard=370.200 mln — [DeepSeek/line] Depreciation, depletion and amortisation (from cost of revenues note) + Depreciation of right-of-use assets + Amortisation o …
EBITDA889.8Row: operating_profit + da (mln) · dashboard=889.800 mln — operating_profit + da (mln)
Net profit215.36
Cash1 336.29
Debt short225.64
Debt long707.37
Net debt-403.28Components: short debt 225.64 + long debt 707.37 + other financial liab. 0 + NCI 0 − cash 1 336.29 = net debt -403.28.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-403.281 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF657.1
Investing CF-126.22
Assets6 232.38
Equity2 740.42

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 3,492; known debt components fit within that envelope.
Net debt formulanet_debt -403 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -403.
EBITDA = OP + D&AEBITDA (890) ≈ OP (520) + D&A (370) = 890.
Net profit vs operating profitNet profit (215) sits within a plausible band vs operating profit (520).
Cash ≤ total assetsCash (1,336) ≤ total assets (6,232).

Statement pages (discovery)

FormPages
P&L
BS
CF23

Below: last full statement reconstruction (PDF scans + tables + subtotal checks) cached from a ?heavy=1 run. Open heavy mode to rebuild if the PDF, discovery, or extraction changed. full previews & tables (?heavy=1).

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 CF657.1
Investing CF-126.22
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…20252024CASH FLOWS FROM → OPERATING ACTIV…
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 2025 DECEMBER 31, 2025PADA TANGGAL 31 DESEMBER 2025DECEMBER 31, 2025
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)
9Notes 2025 2024Notes20252024
10ARUS KAS DARI CASH FLOWS FROMARUS KAS DARICASH FLOWS FROM
11AKTIVITAS OPERASI OPERATING ACTIVITIESAKTIVITAS OPERASIOPERATING ACTIVITIES
12Penerimaan dari pelanggan 4.107.120.086 3.834.863.981 Receipts from customersPenerimaan dari pelanggan4.107.120.0863.834.863.981Receipts from customers
13Penerimaan dari penghasilan bunga 63.078.462 60.189.845 Receipts from interest incomePenerimaan dari penghasilan bunga63.078.462 60.189.845Receipts from interest income
14Pembayaran kepada pemasok (2.680.396.806) (2.189.465.072) Payments to suppliersPembayaran kepada pemasok(2.680.396.806)(2.189.465.072)Payments to suppliers
15Pembayaran untuk beban usaha Payments for operating expensesPembayaran untuk beban usahaPayments for operating expenses
16dan aktivitas operasi lainnya (482.137.763) (405.562.341) and other operating activitiesdan aktivitas operasi lainnya(482.137.763)(405.562.341)and other operating activities
17Pembayaran kepada karyawan (162.166.498) (175.241.931) Payments to employeesPembayaran kepada karyawan(162.166.498)(175.241.931)Payments to employees
18Pembayaran pajak setelah dikurangi Payments for taxes after deductionPembayaran pajak setelah dikurangiPayments for taxes after deduction
19penerimaan dari tagihan pajak (116.078.792) (247.402.313) from tax refundspenerimaan dari tagihan pajak(116.078.792)(247.402.313)from tax refunds
20Pembayaran beban keuangan (40.153.294) (48.688.515) Payments for finance costPembayaran beban keuangan(40.153.294)(48.688.515)Payments for finance cost
21Pembayaran bunga atas sewa 14b (15.744.535) (17.015.634) Payments for interest on leasePembayaran bunga atas sewa14b(15.744.535)(17.015.634)Payments for interest on lease
22Penempatan atas kas PlacementsPenempatan atas kasPlacements
23yang dibatasi penggunaannya (16.424.645) (26.463.031) of restricted cashyang dibatasi penggunaannya(16.424.645)(26.463.031)of restricted cash
24Kas neto yang diperoleh dari Net cash generated fromKas neto yang diperoleh dariNet cash generated from
25aktivitas operasi 657.096.215 785.214.989 operating activitiesaktivitas operasi657.096.215785.214.989operating activities
26CASH FLOWS FROMCASH FLOWS FROM
27ARUS KAS DARI AKTIVITAS INVESTASI INVESTING ACTIVITIESARUS KAS DARI AKTIVITAS INVESTASIINVESTING ACTIVITIES
28Penerimaan dividen dari Dividend received fromPenerimaan dividen dariDividend received from
29aktivitas operasi 657.096.215 785.214.989 operating activitiesaktivitas operasi657.096.215785.214.989operating activities
30CASH FLOWS FROMCASH FLOWS FROM
31ARUS KAS DARI AKTIVITAS INVESTASI INVESTING ACTIVITIESARUS KAS DARI AKTIVITAS INVESTASIINVESTING ACTIVITIES
32Penerimaan dividen dari Dividend received fromPenerimaan dividen dariDividend received from
33ventura bersama 81.530.487 67.781.412 joint venturesventura bersama81.530.48767.781.412joint ventures
34Penambahan properti minyak dan gas (100.849.765) (22.022.119) Additions of oil and gas propertiesPenambahan properti minyak dan gas(100.849.765)(22.022.119)Additions of oil and gas properties
35Penambahan aset tetap (97.700.806) (62.753.331) Additions of fixed assetsPenambahan aset tetap(97.700.806)(62.753.331)Additions of fixed assets
36Penambahan aset eksplorasi dan Additions of exploration andPenambahan aset eksplorasi danAdditions of exploration and
37evaluasi (9.203.819) (54.103.744) evaluation assetsevaluasi (9.203.819)(54.103.744)evaluation assets
38Penerimaan pelepasan aset keuangan Proceeds from disposalPenerimaan pelepasan aset keuanganProceeds from disposal
39pada nilai wajar melalui penghasilan of financial assets throughpada nilai wajar melalui penghasilanof financial assets through
40komprehensif lain - 23.178.224 other comprehensive incomekomprehensif lain-23.178.224other comprehensive income
41Penempatan investasi jangka pendek Placement for other short termPenempatan investasi jangka pendekPlacement for other short term
42lainnya - (618.927) investmentlainnya-(618.927)investment

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

Formulas used