Frontierby eninvs

Language: EN · RU

← Company

ID_TPIA 2024-06-30 H1 — 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_TPIA/2024-06-30_H1_TPIA_Q2_2024.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
Revenue866.49
Operating profit-42
D&A53.9Row: Beban penyusutan (segment report) (CF direct method; scale x1.0; mln) · dashboard=53.900 mln — [DeepSeek/line] Beban penyusutan (segment report) (CF direct method; scale x1.0; mln)
EBITDA11.9Row: operating_profit + da (mln) · dashboard=11.900 mln — operating_profit + da (mln)
Net profit-47.46
Cash1 137.01
Debt short240.13
Debt long1 602.38
Net debt705.5Components: short debt 240.13 + long debt 1 602.38 + other financial liab. 0 + NCI 0 − cash 1 137.01 = net debt 705.5.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=705.498 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-309.3
Investing CF-23.72
Assets5 228.55
Equity2 910.78

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 2,318; known debt components fit within that envelope.
Net debt formulanet_debt 705 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 705.
EBITDA = OP + D&AEBITDA (12) ≈ OP (-42) + D&A (54) = 12.
Net profit vs operating profitNet profit (-47) sits within a plausible band vs operating profit (-42).
Cash ≤ total assetsCash (1,137) ≤ total assets (5,229).

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 CF-309.3
Investing CF-23.72
CF — PDF page 8
PDF page scan — CF — 8
CF PDF page 8

Camelot table (pages 8, primary page 8).

#Joined labelLine item2024(Enam bulan/ → Six months)(Enam bulan/ → Six months)CASH FLOWS FROM OPERATING ACTIVIT…
0PT CHANDRA ASRI PACIFIC Tbk PT CHANDRA ASRI PACIFIC TbkPT CHANDRA ASRI PACIFIC TbkPT CHANDRA ASRI PACIFIC Tbk
1DAN ENTITAS ANAK AND ITS SUBSIDIARIESDAN ENTITAS ANAKAND ITS SUBSIDIARIES
2LAPORAN ARUS KAS KONSOLIDASIAN INTERIM INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWSLAPORAN ARUS KAS KONSOLIDASIAN INTERIMINTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
3UNTUK PERIODE ENAM BULAN YANG BERAKHIR FOR THE SIX-MONTH PERIODS ENDEDUNTUK PERIODE ENAM BULAN YANG BERAKHIRFOR THE SIX-MONTH PERIODS ENDED
430 JUNI 2024 (TIDAK DIAUDIT) DAN 2023 JUNE 30, 2024 (UNAUDITED) AND 202330 JUNI 2024 (TIDAK DIAUDIT) DAN 2023JUNE 30, 2024 (UNAUDITED) AND 2023
5Catatan/ (Enam bulan/ (Enam bulan/Catatan/(Enam bulan/(Enam bulan/
6Notes Six months) Six months)NotesSix months)Six months)
7US$ '000 US$ '000US$ '000US$ '000
Operating activities
8ARUS KAS DARI AKTIVITAS OPERASI CASH FLOWS FROM OPERATING ACTIVITIESARUS KAS DARI AKTIVITAS OPERASICASH FLOWS FROM OPERATING ACTIVITIES
9Penerimaan kas dari pelanggan 899.830 1.000.165 Cash receipts from customersPenerimaan kas dari pelanggan899.8301.000.165Cash receipts from customers
10Pembayaran kas kepada: Cash paid to:Pembayaran kas kepada:Cash paid to:
11Pemasok, direksi dan karyawan (1.251.340) (1.336.007) Suppliers, directors and employeesPemasok, direksi dan karyawan(1.251.340)(1.336.007)Suppliers, directors and employees
12Kas digunakan untuk operasi (351.510) (335.842) Cash used in operationsKas digunakan untuk operasi(351.510)(335.842)Cash used in operations
13Penerimaan dari restitusi pajak 9 56.150 8.409 Tax restitution receivedPenerimaan dari restitusi pajak956.1508.409Tax restitution received
14Pembayaran pajak penghasilan (13.938) (18.903) Payment of income taxesPembayaran pajak penghasilan(13.938)(18.903)Payment of income taxes
15Kas Bersih Digunakan untuk Aktivitas Operasi (309.298) (346.336) Net Cash Used in Operating ActivitiesKas Bersih Digunakan untuk Aktivitas Operasi(309.298)(346.336)Net Cash Used in Operating Activities
Investing activities
16ARUS KAS DARI AKTIVITAS INVESTASI CASH FLOWS FROM INVESTING ACTIVITIESARUS KAS DARI AKTIVITAS INVESTASICASH FLOWS FROM INVESTING ACTIVITIES
17Perolehan aset tetap (156.674) (30.098) Acquisitions of property, plant and equipmentPerolehan aset tetap(156.674)(30.098)Acquisitions of property, plant and equipment
18Payment of advance for purchase of property,Payment of advance for purchase of property,
19Pembayaran uang muka pembelian aset tetap (1.880) (10.753) plant and equipmentPembayaran uang muka pembelian aset tetap(1.880)(10.753)plant and equipment
20Penempatan pada deposito berjangka (150.500) Placement on time depositsPenempatan pada deposito berjangka(150.500)Placement on time deposits
21Penerimaan atas (penempatan pada) aset Proceeds from (placement) on otherPenerimaan atas (penempatan pada) asetProceeds from (placement) on other
22keuangan lainnya 97.636 (66.957) financial assetskeuangan lainnya97.636(66.957)financial assets
23Penerimaan dividen dari entitas asosiasi 3.288 Proceeds of dividend from associatesPenerimaan dividen dari entitas asosiasi3.288Proceeds of dividend from associates
24Penerimaan bunga 33.906 46.068 Interest receivedPenerimaan bunga33.90646.068Interest received
25Akuisisi entitas anak 38 (139.704) Acquisition of a subsidiaryAkuisisi entitas anak38(139.704)Acquisition of a subsidiary
26Akuisisi entitas asosiasi (111.242) Acquisition of an associateAkuisisi entitas asosiasi(111.242)Acquisition of an associate
27Kas Bersih Digunakan untuk Aktivitas Investasi (23.724) (463.186) Net Cash Used in Investing ActivitiesKas Bersih Digunakan untuk Aktivitas Investasi(23.724)(463.186)Net Cash Used in Investing Activities
Financing activities
28ARUS KAS DARI AKTIVITAS PENDANAAN CASH FLOWS FROM FINANCING ACTIVITIESARUS KAS DARI AKTIVITAS PENDANAANCASH FLOWS FROM FINANCING ACTIVITIES
29Penerimaan utang bank jangka pendek 105.000 598 Proceeds from short-term bank loansPenerimaan utang bank jangka pendek105.000598Proceeds from short-term bank loans
30Penerimaan utang bank jangka panjang 142.089 245.934 Proceeds from long-term bank loansPenerimaan utang bank jangka panjang142.089245.934Proceeds from long-term bank loans
31Penerimaan utang obligasi 93.353 81.306 Proceeds from bonds payablePenerimaan utang obligasi93.35381.306Proceeds from bonds payable
32Pembayaran liabilitas sewa 43 (849) (26) Payment of lease liabilitiesPembayaran liabilitas sewa43(849)(26)Payment of lease liabilities
33Pembayaran utang bank jangka pendek (10.609) (636) Payment of short-term bank loansPembayaran utang bank jangka pendek(10.609)(636)Payment of short-term bank loans
34Pembayaran utang bank jangka panjang (171.919) (42.364) Payment of long-term bank loansPembayaran utang bank jangka panjang(171.919)(42.364)Payment of long-term bank loans
35Pembayaran utang obligasi (3.150) (6.589) Payment of bonds payablePembayaran utang obligasi(3.150)(6.589)Payment of bonds payable
36Pembayaran dividen: Dividend payment:Pembayaran dividen:Dividend payment:
37Perusahaan (30.000) (30.000) The CompanyPerusahaan(30.000)(30.000)The Company
38Entitas anak 28 (4.169) SubsidiariesEntitas anak28(4.169)Subsidiaries
39Pembayaran beban keuangan (89.087) (70.110) Financial charges paidPembayaran beban keuangan(89.087)(70.110)Financial charges paid
40Pembayaran biaya perolehan pinjaman (421) (538) Payment of transaction costsPembayaran biaya perolehan pinjaman(421)(538)Payment of transaction costs
41Kas Bersih Diperoleh dari Aktivitas Pendanaan 30.238 177.575 Net Cash Provided by Financing ActivitiesKas Bersih Diperoleh dari Aktivitas Pendanaan30.238177.575Net Cash Provided by Financing Activities
42NET DECREASE IN CASH ANDNET DECREASE IN CASH AND
43PENURUNAN BERSIH KAS DAN SETARA KAS (302.784) (631.947) CASH EQUIVALENTSPENURUNAN BERSIH KAS DAN SETARA KAS(302.784)(631.947)CASH EQUIVALENTS
44KAS DAN SETARA KAS AWAL CASH AND CASH EQUIVALENTS ATKAS DAN SETARA KAS AWALCASH AND CASH EQUIVALENTS AT
45PERIODE 5 1.439.797 1.403.973 BEGINNING OF PERIODPERIODE51.439.7971.403.973BEGINNING OF PERIOD
46KAS DAN SETARA KAS AKHIR CASH AND CASH EQUIVALENTS ATKAS DAN SETARA KAS AKHIRCASH AND CASH EQUIVALENTS AT
47PERIODE 5 1.137.013 772.026 END OF PERIODPERIODE51.137.013772.026END OF PERIOD

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

Formulas used