{ "schema": "annalist.dataset/0.1", "company": { "id": "golden-energy-mines", "name": "PT Golden Energy Mines Tbk", "country": "ID", "template": "corporate", "cik": null, "tickers": [ "GEMS" ], "currency": "USD", "accounting": "SAK", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "approved": "2026-02-27" }, "conventions": { "amounts": "in the presentation currency of the annual report, in units of that currency; per-share items in that currency per share", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "accounting": "each company's series rests on one accounting basis, IFRS Accounting Standards, the China Accounting Standards for Business Enterprises (CAS) or the Indonesian Financial Accounting Standards (SAK), which the company record names", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years; a line of another scope stays out of the item, or the item names its scope", "withheld": "a value that contradicts the definition of its item, or that reports give with opposite signs, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AR:-: the annual report that the company publishes on its website; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports that the company publishes on its website, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "USD", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "USD", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "USD", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "USD", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_syirkah_funds": { "label": "Temporary syirkah funds", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement", "scope": "deposits with banks of more than 3 months among the current assets; securities held are left out" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "USD", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "USD", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 1061409877.0, "cost_of_revenue": 682310509.0, "gross_profit": 379099368.0, "rnd": null, "sga": 249199599.0, "operating_income": 129658201.0, "interest_expense": 9046608.0, "pretax_income": 127132647.0, "income_tax": 31276094.0, "net_income_incl_nci": 95856553.0, "net_income": 93931379.0, "nci_profit": 1925174.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:golden-energy-mines-2021-12-31" ], "value_sources": { "revenue": [ "AR:golden-energy-mines-2021-12-31" ], "cost_of_revenue": [ "AR:golden-energy-mines-2021-12-31" ], "gross_profit": [ "AR:golden-energy-mines-2021-12-31" ], "sga": [ "AR:golden-energy-mines-2021-12-31" ], "operating_income": [ "AR:golden-energy-mines-2021-12-31" ], "interest_expense": [ "AR:golden-energy-mines-2021-12-31" ], "pretax_income": [ "AR:golden-energy-mines-2021-12-31" ], "income_tax": [ "AR:golden-energy-mines-2021-12-31" ], "net_income_incl_nci": [ "AR:golden-energy-mines-2021-12-31" ], "net_income": [ "AR:golden-energy-mines-2021-12-31" ], "nci_profit": [ "AR:golden-energy-mines-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 1585953591.0, "cost_of_revenue": 829193089.0, "gross_profit": 756760502.0, "rnd": null, "sga": 283686464.0, "operating_income": 471224683.0, "interest_expense": 7511822.0, "pretax_income": 460840753.0, "income_tax": 106816383.0, "net_income_incl_nci": 354024370.0, "net_income": 348004331.0, "nci_profit": 6020039.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:golden-energy-mines-2022-12-31" ], "value_sources": { "revenue": [ "AR:golden-energy-mines-2022-12-31" ], "cost_of_revenue": [ "AR:golden-energy-mines-2022-12-31" ], "gross_profit": [ "AR:golden-energy-mines-2022-12-31" ], "sga": [ "AR:golden-energy-mines-2022-12-31" ], "operating_income": [ "AR:golden-energy-mines-2022-12-31" ], "interest_expense": [ "AR:golden-energy-mines-2022-12-31" ], "pretax_income": [ "AR:golden-energy-mines-2022-12-31" ], "income_tax": [ "AR:golden-energy-mines-2022-12-31" ], "net_income_incl_nci": [ "AR:golden-energy-mines-2022-12-31" ], "net_income": [ "AR:golden-energy-mines-2022-12-31" ], "nci_profit": [ "AR:golden-energy-mines-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 2919964403.0, "cost_of_revenue": 1605491287.0, "gross_profit": 1314473116.0, "rnd": null, "sga": 396891693.0, "operating_income": 916813748.0, "interest_expense": 8825389.0, "pretax_income": 898692704.0, "income_tax": 202784670.0, "net_income_incl_nci": 695908034.0, "net_income": 680371735.0, "nci_profit": 15536299.0, "eps_basic": 0.116, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:golden-energy-mines-2023-12-31" ], "value_sources": { "revenue": [ "AR:golden-energy-mines-2023-12-31" ], "cost_of_revenue": [ "AR:golden-energy-mines-2023-12-31" ], "gross_profit": [ "AR:golden-energy-mines-2023-12-31" ], "sga": [ "AR:golden-energy-mines-2023-12-31" ], "operating_income": [ "AR:golden-energy-mines-2023-12-31" ], "interest_expense": [ "AR:golden-energy-mines-2023-12-31" ], "pretax_income": [ "AR:golden-energy-mines-2023-12-31" ], "income_tax": [ "AR:golden-energy-mines-2023-12-31" ], "net_income_incl_nci": [ "AR:golden-energy-mines-2023-12-31" ], "net_income": [ "AR:golden-energy-mines-2023-12-31" ], "nci_profit": [ "AR:golden-energy-mines-2023-12-31" ], "eps_basic": [ "AR:golden-energy-mines-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 2901836296.0, "cost_of_revenue": 1755785215.0, "gross_profit": 1146051081.0, "rnd": null, "sga": 451569869.0, "operating_income": 694059978.0, "interest_expense": 7208125.0, "pretax_income": 682980975.0, "income_tax": 154232563.0, "net_income_incl_nci": 528748412.0, "net_income": 518380664.0, "nci_profit": 10367748.0, "eps_basic": 0.088, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:golden-energy-mines-2024-12-31" ], "value_sources": { "revenue": [ "AR:golden-energy-mines-2024-12-31" ], "cost_of_revenue": [ "AR:golden-energy-mines-2024-12-31" ], "gross_profit": [ "AR:golden-energy-mines-2024-12-31" ], "sga": [ "AR:golden-energy-mines-2024-12-31" ], "operating_income": [ "AR:golden-energy-mines-2024-12-31" ], "interest_expense": [ "AR:golden-energy-mines-2024-12-31" ], "pretax_income": [ "AR:golden-energy-mines-2024-12-31" ], "income_tax": [ "AR:golden-energy-mines-2024-12-31" ], "net_income_incl_nci": [ "AR:golden-energy-mines-2024-12-31" ], "net_income": [ "AR:golden-energy-mines-2024-12-31" ], "nci_profit": [ "AR:golden-energy-mines-2024-12-31" ], "eps_basic": [ "AR:golden-energy-mines-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 2705520884.0, "cost_of_revenue": 1600942516.0, "gross_profit": 1104578368.0, "rnd": null, "sga": 463598559.0, "operating_income": 640490135.0, "interest_expense": 5774010.0, "pretax_income": 635760266.0, "income_tax": 152628587.0, "net_income_incl_nci": 483131679.0, "net_income": 473806214.0, "nci_profit": 9325465.0, "eps_basic": 0.081, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:golden-energy-mines-2025-12-31" ], "value_sources": { "revenue": [ "AR:golden-energy-mines-2025-12-31" ], "cost_of_revenue": [ "AR:golden-energy-mines-2025-12-31" ], "gross_profit": [ "AR:golden-energy-mines-2025-12-31" ], "sga": [ "AR:golden-energy-mines-2025-12-31" ], "operating_income": [ "AR:golden-energy-mines-2025-12-31" ], "interest_expense": [ "AR:golden-energy-mines-2025-12-31" ], "pretax_income": [ "AR:golden-energy-mines-2025-12-31" ], "income_tax": [ "AR:golden-energy-mines-2025-12-31" ], "net_income_incl_nci": [ "AR:golden-energy-mines-2025-12-31" ], "net_income": [ "AR:golden-energy-mines-2025-12-31" ], "nci_profit": [ "AR:golden-energy-mines-2025-12-31" ], "eps_basic": [ "AR:golden-energy-mines-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 2414053508.0, "cost_of_revenue": 1642808747.0, "gross_profit": 771244761.0, "rnd": null, "sga": 402745725.0, "operating_income": 366682336.0, "interest_expense": 6174043.0, "pretax_income": 354175846.0, "income_tax": 94387282.0, "net_income_incl_nci": 259788564.0, "net_income": 258234508.0, "nci_profit": 1554056.0, "eps_basic": 0.044, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:golden-energy-mines-2025-12-31" ], "value_sources": { "revenue": [ "AR:golden-energy-mines-2025-12-31" ], "cost_of_revenue": [ "AR:golden-energy-mines-2025-12-31" ], "gross_profit": [ "AR:golden-energy-mines-2025-12-31" ], "sga": [ "AR:golden-energy-mines-2025-12-31" ], "operating_income": [ "AR:golden-energy-mines-2025-12-31" ], "interest_expense": [ "AR:golden-energy-mines-2025-12-31" ], "pretax_income": [ "AR:golden-energy-mines-2025-12-31" ], "income_tax": [ "AR:golden-energy-mines-2025-12-31" ], "net_income_incl_nci": [ "AR:golden-energy-mines-2025-12-31" ], "net_income": [ "AR:golden-energy-mines-2025-12-31" ], "nci_profit": [ "AR:golden-energy-mines-2025-12-31" ], "eps_basic": [ "AR:golden-energy-mines-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 202782114.0, "receivables": 102272118.0, "inventory": 19332525.0, "current_assets": 407856734.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 24391364.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 405861031.0, "total_assets": 813717765.0, "accounts_payable": 161122072.0, "debt_current": 75034853.0, "long_term_debt": 72760612.0, "lease_liabilities_current": 1143009.0, "lease_liabilities_noncurrent": 329727.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 330623136.0, "noncurrent_liabilities": 133660085.0, "total_liabilities": 464283221.0, "temporary_syirkah_funds": null, "equity_parent": 346531302.0, "retained_earnings": 129362077.0, "nci": 2903242.0, "equity_total": 349434544.0, "liabilities_and_equity": 813717765.0, "short_term_investments": null }, "sources": [ "AR:golden-energy-mines-2021-12-31" ], "value_sources": { "cash": [ "AR:golden-energy-mines-2021-12-31" ], "receivables": [ "AR:golden-energy-mines-2021-12-31" ], "inventory": [ "AR:golden-energy-mines-2021-12-31" ], "current_assets": [ "AR:golden-energy-mines-2021-12-31" ], "goodwill": [ "AR:golden-energy-mines-2021-12-31" ], "noncurrent_assets": [ "AR:golden-energy-mines-2021-12-31" ], "total_assets": [ "AR:golden-energy-mines-2021-12-31" ], "accounts_payable": [ "AR:golden-energy-mines-2021-12-31" ], "debt_current": [ "AR:golden-energy-mines-2021-12-31" ], "long_term_debt": [ "AR:golden-energy-mines-2021-12-31" ], "lease_liabilities_current": [ "AR:golden-energy-mines-2021-12-31" ], "lease_liabilities_noncurrent": [ "AR:golden-energy-mines-2021-12-31" ], "current_liabilities": [ "AR:golden-energy-mines-2021-12-31" ], "noncurrent_liabilities": [ "AR:golden-energy-mines-2021-12-31" ], "total_liabilities": [ "AR:golden-energy-mines-2021-12-31" ], "equity_parent": [ "AR:golden-energy-mines-2021-12-31" ], "retained_earnings": [ "AR:golden-energy-mines-2021-12-31" ], "nci": [ "AR:golden-energy-mines-2021-12-31" ], "equity_total": [ "AR:golden-energy-mines-2021-12-31" ], "liabilities_and_equity": [ "AR:golden-energy-mines-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 193572821.0, "receivables": 140496394.0, "inventory": 30079369.0, "current_assets": 434160312.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 24391364.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 394866625.0, "total_assets": 829026937.0, "accounts_payable": 161817628.0, "debt_current": 59025217.0, "long_term_debt": 52100083.0, "lease_liabilities_current": 1310032.0, "lease_liabilities_noncurrent": 1917606.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 425221593.0, "noncurrent_liabilities": 87481301.0, "total_liabilities": 512702894.0, "temporary_syirkah_funds": null, "equity_parent": 315030328.0, "retained_earnings": 97366408.0, "nci": 1293715.0, "equity_total": 316324043.0, "liabilities_and_equity": 829026937.0, "short_term_investments": null }, "sources": [ "AR:golden-energy-mines-2022-12-31" ], "value_sources": { "cash": [ "AR:golden-energy-mines-2022-12-31" ], "receivables": [ "AR:golden-energy-mines-2022-12-31" ], "inventory": [ "AR:golden-energy-mines-2022-12-31" ], "current_assets": [ "AR:golden-energy-mines-2022-12-31" ], "goodwill": [ "AR:golden-energy-mines-2022-12-31" ], "noncurrent_assets": [ "AR:golden-energy-mines-2022-12-31" ], "total_assets": [ "AR:golden-energy-mines-2022-12-31" ], "accounts_payable": [ "AR:golden-energy-mines-2022-12-31" ], "debt_current": [ "AR:golden-energy-mines-2022-12-31" ], "long_term_debt": [ "AR:golden-energy-mines-2022-12-31" ], "lease_liabilities_current": [ "AR:golden-energy-mines-2022-12-31" ], "lease_liabilities_noncurrent": [ "AR:golden-energy-mines-2022-12-31" ], "current_liabilities": [ "AR:golden-energy-mines-2022-12-31" ], "noncurrent_liabilities": [ "AR:golden-energy-mines-2022-12-31" ], "total_liabilities": [ "AR:golden-energy-mines-2022-12-31" ], "equity_parent": [ "AR:golden-energy-mines-2022-12-31" ], "retained_earnings": [ "AR:golden-energy-mines-2022-12-31" ], "nci": [ "AR:golden-energy-mines-2022-12-31" ], "equity_total": [ "AR:golden-energy-mines-2022-12-31" ], "liabilities_and_equity": [ "AR:golden-energy-mines-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 329599981.0, "receivables": 193423900.0, "inventory": 42687552.0, "current_assets": 724319768.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": 3240870.0, "goodwill": 24391364.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 404767036.0, "total_assets": 1129086804.0, "accounts_payable": 253795861.0, "debt_current": 65670454.0, "long_term_debt": 64756258.0, "lease_liabilities_current": 1470613.0, "lease_liabilities_noncurrent": 1098069.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 473259004.0, "noncurrent_liabilities": 97583161.0, "total_liabilities": 570842165.0, "temporary_syirkah_funds": null, "equity_parent": 551605369.0, "retained_earnings": 332738143.0, "nci": 6639270.0, "equity_total": 558244639.0, "liabilities_and_equity": 1129086804.0, "short_term_investments": null }, "sources": [ "AR:golden-energy-mines-2023-12-31" ], "value_sources": { "cash": [ "AR:golden-energy-mines-2023-12-31" ], "receivables": [ "AR:golden-energy-mines-2023-12-31" ], "inventory": [ "AR:golden-energy-mines-2023-12-31" ], "current_assets": [ "AR:golden-energy-mines-2023-12-31" ], "right_of_use_assets": [ "AR:golden-energy-mines-2023-12-31" ], "goodwill": [ "AR:golden-energy-mines-2023-12-31" ], "noncurrent_assets": [ "AR:golden-energy-mines-2023-12-31" ], "total_assets": [ "AR:golden-energy-mines-2023-12-31" ], "accounts_payable": [ "AR:golden-energy-mines-2023-12-31" ], "debt_current": [ "AR:golden-energy-mines-2023-12-31" ], "long_term_debt": [ "AR:golden-energy-mines-2023-12-31" ], "lease_liabilities_current": [ "AR:golden-energy-mines-2023-12-31" ], "lease_liabilities_noncurrent": [ "AR:golden-energy-mines-2023-12-31" ], "current_liabilities": [ "AR:golden-energy-mines-2023-12-31" ], "noncurrent_liabilities": [ "AR:golden-energy-mines-2023-12-31" ], "total_liabilities": [ "AR:golden-energy-mines-2023-12-31" ], "equity_parent": [ "AR:golden-energy-mines-2023-12-31" ], "retained_earnings": [ "AR:golden-energy-mines-2023-12-31" ], "nci": [ "AR:golden-energy-mines-2023-12-31" ], "equity_total": [ "AR:golden-energy-mines-2023-12-31" ], "liabilities_and_equity": [ "AR:golden-energy-mines-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 318495046.0, "receivables": 291907188.0, "inventory": 40366732.0, "current_assets": 841974181.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": 2563297.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 470068064.0, "total_assets": 1312042245.0, "accounts_payable": 337681820.0, "debt_current": 251786567.0, "long_term_debt": 0.0, "lease_liabilities_current": 907072.0, "lease_liabilities_noncurrent": 429181.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 615377606.0, "noncurrent_liabilities": 33552552.0, "total_liabilities": 648930158.0, "temporary_syirkah_funds": null, "equity_parent": 653750413.0, "retained_earnings": 436118807.0, "nci": 9361674.0, "equity_total": 663112087.0, "liabilities_and_equity": 1312042245.0, "short_term_investments": null }, "sources": [ "AR:golden-energy-mines-2024-12-31" ], "value_sources": { "cash": [ "AR:golden-energy-mines-2024-12-31" ], "receivables": [ "AR:golden-energy-mines-2024-12-31" ], "inventory": [ "AR:golden-energy-mines-2024-12-31" ], "current_assets": [ "AR:golden-energy-mines-2024-12-31" ], "right_of_use_assets": [ "AR:golden-energy-mines-2024-12-31" ], "noncurrent_assets": [ "AR:golden-energy-mines-2024-12-31" ], "total_assets": [ "AR:golden-energy-mines-2024-12-31" ], "accounts_payable": [ "AR:golden-energy-mines-2024-12-31" ], "debt_current": [ "AR:golden-energy-mines-2024-12-31" ], "long_term_debt": [ "AR:golden-energy-mines-2024-12-31" ], "lease_liabilities_current": [ "AR:golden-energy-mines-2024-12-31" ], "lease_liabilities_noncurrent": [ "AR:golden-energy-mines-2024-12-31" ], "current_liabilities": [ "AR:golden-energy-mines-2024-12-31" ], "noncurrent_liabilities": [ "AR:golden-energy-mines-2024-12-31" ], "total_liabilities": [ "AR:golden-energy-mines-2024-12-31" ], "equity_parent": [ "AR:golden-energy-mines-2024-12-31" ], "retained_earnings": [ "AR:golden-energy-mines-2024-12-31" ], "nci": [ "AR:golden-energy-mines-2024-12-31" ], "equity_total": [ "AR:golden-energy-mines-2024-12-31" ], "liabilities_and_equity": [ "AR:golden-energy-mines-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 326929041.0, "receivables": 202692042.0, "inventory": 23133833.0, "current_assets": 706062062.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": 2235227.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 533509825.0, "total_assets": 1239571887.0, "accounts_payable": 247993628.0, "debt_current": 252060169.0, "long_term_debt": 30000000.0, "lease_liabilities_current": 240256.0, "lease_liabilities_noncurrent": 326601.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 521585005.0, "noncurrent_liabilities": 56858993.0, "total_liabilities": 578443998.0, "temporary_syirkah_funds": null, "equity_parent": 652159014.0, "retained_earnings": 434925021.0, "nci": 8968875.0, "equity_total": 661127889.0, "liabilities_and_equity": 1239571887.0, "short_term_investments": null }, "sources": [ "AR:golden-energy-mines-2025-12-31" ], "value_sources": { "cash": [ "AR:golden-energy-mines-2025-12-31" ], "receivables": [ "AR:golden-energy-mines-2025-12-31" ], "inventory": [ "AR:golden-energy-mines-2025-12-31" ], "current_assets": [ "AR:golden-energy-mines-2025-12-31" ], "right_of_use_assets": [ "AR:golden-energy-mines-2025-12-31" ], "noncurrent_assets": [ "AR:golden-energy-mines-2025-12-31" ], "total_assets": [ "AR:golden-energy-mines-2025-12-31" ], "accounts_payable": [ "AR:golden-energy-mines-2025-12-31" ], "debt_current": [ "AR:golden-energy-mines-2025-12-31" ], "long_term_debt": [ "AR:golden-energy-mines-2025-12-31" ], "lease_liabilities_current": [ "AR:golden-energy-mines-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:golden-energy-mines-2025-12-31" ], "current_liabilities": [ "AR:golden-energy-mines-2025-12-31" ], "noncurrent_liabilities": [ "AR:golden-energy-mines-2025-12-31" ], "total_liabilities": [ "AR:golden-energy-mines-2025-12-31" ], "equity_parent": [ "AR:golden-energy-mines-2025-12-31" ], "retained_earnings": [ "AR:golden-energy-mines-2025-12-31" ], "nci": [ "AR:golden-energy-mines-2025-12-31" ], "equity_total": [ "AR:golden-energy-mines-2025-12-31" ], "liabilities_and_equity": [ "AR:golden-energy-mines-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 112133494.0, "receivables": 240001741.0, "inventory": 40051705.0, "current_assets": 582041683.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": 2676818.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 614562270.0, "total_assets": 1196603953.0, "accounts_payable": 305077498.0, "debt_current": 62132088.0, "long_term_debt": 71705357.0, "lease_liabilities_current": 170741.0, "lease_liabilities_noncurrent": 436287.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 387850455.0, "noncurrent_liabilities": 100166768.0, "total_liabilities": 488017223.0, "temporary_syirkah_funds": null, "equity_parent": 702535003.0, "retained_earnings": 483159529.0, "nci": 6051727.0, "equity_total": 708586730.0, "liabilities_and_equity": 1196603953.0, "short_term_investments": null }, "sources": [ "AR:golden-energy-mines-2025-12-31" ], "value_sources": { "cash": [ "AR:golden-energy-mines-2025-12-31" ], "receivables": [ "AR:golden-energy-mines-2025-12-31" ], "inventory": [ "AR:golden-energy-mines-2025-12-31" ], "current_assets": [ "AR:golden-energy-mines-2025-12-31" ], "right_of_use_assets": [ "AR:golden-energy-mines-2025-12-31" ], "noncurrent_assets": [ "AR:golden-energy-mines-2025-12-31" ], "total_assets": [ "AR:golden-energy-mines-2025-12-31" ], "accounts_payable": [ "AR:golden-energy-mines-2025-12-31" ], "debt_current": [ "AR:golden-energy-mines-2025-12-31" ], "long_term_debt": [ "AR:golden-energy-mines-2025-12-31" ], "lease_liabilities_current": [ "AR:golden-energy-mines-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:golden-energy-mines-2025-12-31" ], "current_liabilities": [ "AR:golden-energy-mines-2025-12-31" ], "noncurrent_liabilities": [ "AR:golden-energy-mines-2025-12-31" ], "total_liabilities": [ "AR:golden-energy-mines-2025-12-31" ], "equity_parent": [ "AR:golden-energy-mines-2025-12-31" ], "retained_earnings": [ "AR:golden-energy-mines-2025-12-31" ], "nci": [ "AR:golden-energy-mines-2025-12-31" ], "equity_total": [ "AR:golden-energy-mines-2025-12-31" ], "liabilities_and_equity": [ "AR:golden-energy-mines-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 144990023.0, "cfi": -12655954.0, "cff": -62933228.0, "capex": 5982554.0, "capex_intangibles": null, "d_and_a": 17303664.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 21314582.0 }, "sources": [ "AR:golden-energy-mines-2021-12-31" ], "value_sources": { "cfo": [ "AR:golden-energy-mines-2021-12-31" ], "cfi": [ "AR:golden-energy-mines-2021-12-31" ], "cff": [ "AR:golden-energy-mines-2021-12-31" ], "capex": [ "AR:golden-energy-mines-2021-12-31" ], "d_and_a": [ "AR:golden-energy-mines-2021-12-31" ], "taxes_paid": [ "AR:golden-energy-mines-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 373423682.0, "cfi": -9991350.0, "cff": -371129820.0, "capex": 6837113.0, "capex_intangibles": null, "d_and_a": 18453245.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 50158145.0 }, "sources": [ "AR:golden-energy-mines-2022-12-31" ], "value_sources": { "cfo": [ "AR:golden-energy-mines-2022-12-31" ], "cfi": [ "AR:golden-energy-mines-2022-12-31" ], "cff": [ "AR:golden-energy-mines-2022-12-31" ], "capex": [ "AR:golden-energy-mines-2022-12-31" ], "d_and_a": [ "AR:golden-energy-mines-2022-12-31" ], "taxes_paid": [ "AR:golden-energy-mines-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 699787469.0, "cfi": -14011245.0, "cff": -544862881.0, "capex": 9858326.0, "capex_intangibles": null, "d_and_a": 19169282.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 154900102.0 }, "sources": [ "AR:golden-energy-mines-2023-12-31" ], "value_sources": { "cfo": [ "AR:golden-energy-mines-2023-12-31" ], "cfi": [ "AR:golden-energy-mines-2023-12-31" ], "cff": [ "AR:golden-energy-mines-2023-12-31" ], "capex": [ "AR:golden-energy-mines-2023-12-31" ], "d_and_a": [ "AR:golden-energy-mines-2023-12-31" ], "taxes_paid": [ "AR:golden-energy-mines-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 390733071.0, "cfi": -98309461.0, "cff": -304762935.0, "capex": 35918998.0, "capex_intangibles": null, "d_and_a": 60534743.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 415000000.0, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 271836938.0 }, "sources": [ "AR:golden-energy-mines-2024-12-31" ], "value_sources": { "cfo": [ "AR:golden-energy-mines-2024-12-31" ], "cfi": [ "AR:golden-energy-mines-2024-12-31" ], "cff": [ "AR:golden-energy-mines-2024-12-31" ], "capex": [ "AR:golden-energy-mines-2024-12-31" ], "d_and_a": [ "AR:golden-energy-mines-2024-12-31" ], "dividends_paid": [ "AR:golden-energy-mines-2024-12-31" ], "taxes_paid": [ "AR:golden-energy-mines-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 571780685.0, "cfi": -110460594.0, "cff": -456626138.0, "capex": 18561725.0, "capex_intangibles": null, "d_and_a": 566795.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 475000000.0, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 176377827.0 }, "sources": [ "AR:golden-energy-mines-2025-12-31" ], "value_sources": { "cfo": [ "AR:golden-energy-mines-2025-12-31" ], "cfi": [ "AR:golden-energy-mines-2025-12-31" ], "cff": [ "AR:golden-energy-mines-2025-12-31" ], "capex": [ "AR:golden-energy-mines-2025-12-31" ], "d_and_a": [ "AR:golden-energy-mines-2025-12-31" ], "dividends_paid": [ "AR:golden-energy-mines-2025-12-31" ], "taxes_paid": [ "AR:golden-energy-mines-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 246881062.0, "cfi": -87438951.0, "cff": -373459215.0, "capex": 18949925.0, "capex_intangibles": null, "d_and_a": 37121939.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 210000000.0, "buybacks": null, "lease_payments": null, "interest_paid": null, "taxes_paid": 141040884.0 }, "sources": [ "AR:golden-energy-mines-2025-12-31" ], "value_sources": { "cfo": [ "AR:golden-energy-mines-2025-12-31" ], "cfi": [ "AR:golden-energy-mines-2025-12-31" ], "cff": [ "AR:golden-energy-mines-2025-12-31" ], "capex": [ "AR:golden-energy-mines-2025-12-31" ], "d_and_a": [ "AR:golden-energy-mines-2025-12-31" ], "dividends_paid": [ "AR:golden-energy-mines-2025-12-31" ], "taxes_paid": [ "AR:golden-energy-mines-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AR:golden-energy-mines-2021-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2021-12-31", "approved": "2022-03-07", "url": "https://www.goldenenergymines.com/download/494/", "sha256": "fa98d094a3994af4d8050cc7a21179dbf5500dba9c28995980e73abb34265ede", "pages": { "financial_position": [ 7, 8, 9 ], "comprehensive": [ 10, 11 ], "cash_flows": [ 13, 14 ], "depreciation": [ 196, 197 ] } }, "AR:golden-energy-mines-2022-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2022-12-31", "approved": "2023-03-08", "url": "https://www.goldenenergymines.com/download/608/", "sha256": "9331c1a67a74e3e4c6bae08d5906a0c567e03751818c0ed285c24858df827c0b", "pages": { "financial_position": [ 12, 13, 14 ], "comprehensive": [ 15, 16 ], "cash_flows": [ 18, 19 ], "depreciation": [ 155, 156 ] } }, "AR:golden-energy-mines-2023-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2023-12-31", "approved": "2024-03-28", "url": "https://www.goldenenergymines.com/download/681/", "sha256": "31eda7afaadef55ec8cebbf8f5e12d2c2b3bd6dd9f8e8dcd7bb59f4b075f2b33", "pages": { "financial_position": [ 11, 12 ], "comprehensive": [ 13 ], "cash_flows": [ 15 ], "depreciation": [ 119, 120 ] } }, "AR:golden-energy-mines-2024-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2024-12-31", "approved": "2025-03-03", "url": "https://www.goldenenergymines.com/download/751/", "sha256": "83c9b809542d5debf4729f51b61c104a7f4d05a81ac0caee80d02981395dfd6a", "pages": { "financial_position": [ 11, 12 ], "comprehensive": [ 13 ], "cash_flows": [ 15 ], "depreciation": [ 122, 123 ] } }, "AR:golden-energy-mines-2025-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2025-12-31", "approved": "2026-02-27", "url": "https://www.goldenenergymines.com/download/903/", "sha256": "1f5112c0be0cac48c9e23622f5eca533306854c3bbae20392ec208157e18e6fb", "pages": { "financial_position": [ 11, 12 ], "comprehensive": [ 13 ], "cash_flows": [ 15 ], "depreciation": [ 119, 120 ] } } }, "restatements": [ { "period": "FY2022", "item": "interest_expense", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 8282892.0, "source": "AR:golden-energy-mines-2022-12-31" }, "latest": { "value": 8825389.0, "source": "AR:golden-energy-mines-2023-12-31" }, "used": { "value": 8825389.0, "source": "AR:golden-energy-mines-2023-12-31" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-12-31", "first": { "value": 24391364.0, "source": "AR:golden-energy-mines-2023-12-31" }, "latest": { "value": 24391364.0, "source": "AR:golden-energy-mines-2023-12-31" }, "used": { "value": null, "source": "AR:golden-energy-mines-2024-12-31" } } ], "withheld": [], "events": [] }