{ "schema": "annalist.dataset/0.1", "company": { "id": "merdeka-copper-gold", "name": "PT Merdeka Copper Gold Tbk", "country": "ID", "template": "corporate", "cik": null, "tickers": [ "MDKA" ], "currency": "USD", "accounting": "SAK", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "approved": "2026-03-30" }, "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" }, "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": 321860885.0, "cost_of_revenue": 207739510.0, "gross_profit": 114121375.0, "rnd": null, "sga": 20019418.0, "operating_income": 94101957.0, "interest_expense": 18331368.0, "pretax_income": 56204449.0, "income_tax": 27312766.0, "net_income_incl_nci": 28891683.0, "net_income": 36196133.0, "nci_profit": -7304450.0, "eps_basic": 0.0017, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:merdeka-copper-gold-2021-12-31" ], "value_sources": { "revenue": [ "AR:merdeka-copper-gold-2021-12-31" ], "cost_of_revenue": [ "AR:merdeka-copper-gold-2021-12-31" ], "gross_profit": [ "AR:merdeka-copper-gold-2021-12-31" ], "sga": [ "AR:merdeka-copper-gold-2021-12-31" ], "operating_income": [ "AR:merdeka-copper-gold-2021-12-31" ], "interest_expense": [ "AR:merdeka-copper-gold-2021-12-31" ], "pretax_income": [ "AR:merdeka-copper-gold-2021-12-31" ], "income_tax": [ "AR:merdeka-copper-gold-2021-12-31" ], "net_income_incl_nci": [ "AR:merdeka-copper-gold-2021-12-31" ], "net_income": [ "AR:merdeka-copper-gold-2021-12-31" ], "nci_profit": [ "AR:merdeka-copper-gold-2021-12-31" ], "eps_basic": [ "AR:merdeka-copper-gold-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 380956549.0, "cost_of_revenue": 260859462.0, "gross_profit": 120097087.0, "rnd": null, "sga": 29262265.0, "operating_income": 90834822.0, "interest_expense": 12997787.0, "pretax_income": 56718350.0, "income_tax": 23331550.0, "net_income_incl_nci": 33386800.0, "net_income": 36138677.0, "nci_profit": -2751877.0, "eps_basic": 0.0016, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:merdeka-copper-gold-2022-12-31" ], "value_sources": { "revenue": [ "AR:merdeka-copper-gold-2022-12-31" ], "cost_of_revenue": [ "AR:merdeka-copper-gold-2022-12-31" ], "gross_profit": [ "AR:merdeka-copper-gold-2022-12-31" ], "sga": [ "AR:merdeka-copper-gold-2022-12-31" ], "operating_income": [ "AR:merdeka-copper-gold-2022-12-31" ], "interest_expense": [ "AR:merdeka-copper-gold-2022-12-31" ], "pretax_income": [ "AR:merdeka-copper-gold-2022-12-31" ], "income_tax": [ "AR:merdeka-copper-gold-2022-12-31" ], "net_income_incl_nci": [ "AR:merdeka-copper-gold-2022-12-31" ], "net_income": [ "AR:merdeka-copper-gold-2022-12-31" ], "nci_profit": [ "AR:merdeka-copper-gold-2022-12-31" ], "eps_basic": [ "AR:merdeka-copper-gold-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 869878995.0, "cost_of_revenue": 705227690.0, "gross_profit": 164651305.0, "rnd": null, "sga": 53063655.0, "operating_income": 111587650.0, "interest_expense": null, "pretax_income": 89940056.0, "income_tax": 25095246.0, "net_income_incl_nci": 64844810.0, "net_income": 58423197.0, "nci_profit": 6421613.0, "eps_basic": 0.0025, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:merdeka-copper-gold-2023-12-31" ], "value_sources": { "revenue": [ "AR:merdeka-copper-gold-2023-12-31" ], "cost_of_revenue": [ "AR:merdeka-copper-gold-2023-12-31" ], "gross_profit": [ "AR:merdeka-copper-gold-2023-12-31" ], "sga": [ "AR:merdeka-copper-gold-2023-12-31" ], "operating_income": [ "AR:merdeka-copper-gold-2023-12-31" ], "pretax_income": [ "AR:merdeka-copper-gold-2023-12-31" ], "income_tax": [ "AR:merdeka-copper-gold-2023-12-31" ], "net_income_incl_nci": [ "AR:merdeka-copper-gold-2023-12-31" ], "net_income": [ "AR:merdeka-copper-gold-2023-12-31" ], "nci_profit": [ "AR:merdeka-copper-gold-2023-12-31" ], "eps_basic": [ "AR:merdeka-copper-gold-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 1706782227.0, "cost_of_revenue": 1561105721.0, "gross_profit": 145676506.0, "rnd": null, "sga": 47425844.0, "operating_income": 96742192.0, "interest_expense": null, "pretax_income": 12338147.0, "income_tax": 6673125.0, "net_income_incl_nci": 5665022.0, "net_income": -20657631.0, "nci_profit": 26322653.0, "eps_basic": -0.0009, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:merdeka-copper-gold-2024-12-31" ], "value_sources": { "revenue": [ "AR:merdeka-copper-gold-2024-12-31" ], "cost_of_revenue": [ "AR:merdeka-copper-gold-2024-12-31" ], "gross_profit": [ "AR:merdeka-copper-gold-2024-12-31" ], "sga": [ "AR:merdeka-copper-gold-2024-12-31" ], "operating_income": [ "AR:merdeka-copper-gold-2024-12-31" ], "pretax_income": [ "AR:merdeka-copper-gold-2024-12-31" ], "income_tax": [ "AR:merdeka-copper-gold-2024-12-31" ], "net_income_incl_nci": [ "AR:merdeka-copper-gold-2024-12-31" ], "net_income": [ "AR:merdeka-copper-gold-2024-12-31" ], "nci_profit": [ "AR:merdeka-copper-gold-2024-12-31" ], "eps_basic": [ "AR:merdeka-copper-gold-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 2239030890.0, "cost_of_revenue": 2062678001.0, "gross_profit": 176352889.0, "rnd": null, "sga": 53775171.0, "operating_income": 118996392.0, "interest_expense": 117829341.0, "pretax_income": 21662581.0, "income_tax": 11860933.0, "net_income_incl_nci": 9801648.0, "net_income": -55762106.0, "nci_profit": 65563754.0, "eps_basic": -0.0023, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:merdeka-copper-gold-2025-12-31" ], "value_sources": { "revenue": [ "AR:merdeka-copper-gold-2025-12-31" ], "cost_of_revenue": [ "AR:merdeka-copper-gold-2025-12-31" ], "gross_profit": [ "AR:merdeka-copper-gold-2025-12-31" ], "sga": [ "AR:merdeka-copper-gold-2025-12-31" ], "operating_income": [ "AR:merdeka-copper-gold-2025-12-31" ], "interest_expense": [ "AR:merdeka-copper-gold-2025-12-31" ], "pretax_income": [ "AR:merdeka-copper-gold-2025-12-31" ], "income_tax": [ "AR:merdeka-copper-gold-2025-12-31" ], "net_income_incl_nci": [ "AR:merdeka-copper-gold-2025-12-31" ], "net_income": [ "AR:merdeka-copper-gold-2025-12-31" ], "nci_profit": [ "AR:merdeka-copper-gold-2025-12-31" ], "eps_basic": [ "AR:merdeka-copper-gold-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 1894763538.0, "cost_of_revenue": 1678338312.0, "gross_profit": 216425226.0, "rnd": null, "sga": 64804286.0, "operating_income": 146681470.0, "interest_expense": 128716918.0, "pretax_income": 32215606.0, "income_tax": 16065256.0, "net_income_incl_nci": 16150350.0, "net_income": -62061582.0, "nci_profit": 78211932.0, "eps_basic": -0.0025, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:merdeka-copper-gold-2025-12-31" ], "value_sources": { "revenue": [ "AR:merdeka-copper-gold-2025-12-31" ], "cost_of_revenue": [ "AR:merdeka-copper-gold-2025-12-31" ], "gross_profit": [ "AR:merdeka-copper-gold-2025-12-31" ], "sga": [ "AR:merdeka-copper-gold-2025-12-31" ], "operating_income": [ "AR:merdeka-copper-gold-2025-12-31" ], "interest_expense": [ "AR:merdeka-copper-gold-2025-12-31" ], "pretax_income": [ "AR:merdeka-copper-gold-2025-12-31" ], "income_tax": [ "AR:merdeka-copper-gold-2025-12-31" ], "net_income_incl_nci": [ "AR:merdeka-copper-gold-2025-12-31" ], "net_income": [ "AR:merdeka-copper-gold-2025-12-31" ], "nci_profit": [ "AR:merdeka-copper-gold-2025-12-31" ], "eps_basic": [ "AR:merdeka-copper-gold-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 51026290.0, "receivables": 2053374.0, "inventory": null, "current_assets": 199308697.0, "ppe_net": 296643431.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 730297941.0, "total_assets": 929606638.0, "accounts_payable": 20199606.0, "debt_current": 130338829.0, "long_term_debt": 101015040.0, "lease_liabilities_current": 14312022.0, "lease_liabilities_noncurrent": 23503576.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 192217456.0, "noncurrent_liabilities": 173743301.0, "total_liabilities": 365960757.0, "equity_parent": 534989545.0, "retained_earnings": 188222534.0, "nci": 28656336.0, "equity_total": 563645881.0, "liabilities_and_equity": 929606638.0, "short_term_investments": null }, "sources": [ "AR:merdeka-copper-gold-2021-12-31" ], "value_sources": { "cash": [ "AR:merdeka-copper-gold-2021-12-31" ], "receivables": [ "AR:merdeka-copper-gold-2021-12-31" ], "current_assets": [ "AR:merdeka-copper-gold-2021-12-31" ], "ppe_net": [ "AR:merdeka-copper-gold-2021-12-31" ], "noncurrent_assets": [ "AR:merdeka-copper-gold-2021-12-31" ], "total_assets": [ "AR:merdeka-copper-gold-2021-12-31" ], "accounts_payable": [ "AR:merdeka-copper-gold-2021-12-31" ], "debt_current": [ "AR:merdeka-copper-gold-2021-12-31" ], "long_term_debt": [ "AR:merdeka-copper-gold-2021-12-31" ], "lease_liabilities_current": [ "AR:merdeka-copper-gold-2021-12-31" ], "lease_liabilities_noncurrent": [ "AR:merdeka-copper-gold-2021-12-31" ], "current_liabilities": [ "AR:merdeka-copper-gold-2021-12-31" ], "noncurrent_liabilities": [ "AR:merdeka-copper-gold-2021-12-31" ], "total_liabilities": [ "AR:merdeka-copper-gold-2021-12-31" ], "equity_parent": [ "AR:merdeka-copper-gold-2021-12-31" ], "retained_earnings": [ "AR:merdeka-copper-gold-2021-12-31" ], "nci": [ "AR:merdeka-copper-gold-2021-12-31" ], "equity_total": [ "AR:merdeka-copper-gold-2021-12-31" ], "liabilities_and_equity": [ "AR:merdeka-copper-gold-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 185470530.0, "receivables": 592526.0, "inventory": null, "current_assets": 411315044.0, "ppe_net": 298216345.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 0.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 867277615.0, "total_assets": 1278592659.0, "accounts_payable": 29609241.0, "debt_current": 207521851.0, "long_term_debt": 126288054.0, "lease_liabilities_current": 22061962.0, "lease_liabilities_noncurrent": 21932239.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 297241459.0, "noncurrent_liabilities": 201940903.0, "total_liabilities": 499182362.0, "equity_parent": 755566432.0, "retained_earnings": 224361211.0, "nci": 23843865.0, "equity_total": 779410297.0, "liabilities_and_equity": 1278592659.0, "short_term_investments": null }, "sources": [ "AR:merdeka-copper-gold-2022-12-31" ], "value_sources": { "cash": [ "AR:merdeka-copper-gold-2022-12-31" ], "receivables": [ "AR:merdeka-copper-gold-2022-12-31" ], "current_assets": [ "AR:merdeka-copper-gold-2022-12-31" ], "ppe_net": [ "AR:merdeka-copper-gold-2022-12-31" ], "goodwill": [ "AR:merdeka-copper-gold-2022-12-31" ], "noncurrent_assets": [ "AR:merdeka-copper-gold-2022-12-31" ], "total_assets": [ "AR:merdeka-copper-gold-2022-12-31" ], "accounts_payable": [ "AR:merdeka-copper-gold-2022-12-31" ], "debt_current": [ "AR:merdeka-copper-gold-2022-12-31" ], "long_term_debt": [ "AR:merdeka-copper-gold-2022-12-31" ], "lease_liabilities_current": [ "AR:merdeka-copper-gold-2022-12-31" ], "lease_liabilities_noncurrent": [ "AR:merdeka-copper-gold-2022-12-31" ], "current_liabilities": [ "AR:merdeka-copper-gold-2022-12-31" ], "noncurrent_liabilities": [ "AR:merdeka-copper-gold-2022-12-31" ], "total_liabilities": [ "AR:merdeka-copper-gold-2022-12-31" ], "equity_parent": [ "AR:merdeka-copper-gold-2022-12-31" ], "retained_earnings": [ "AR:merdeka-copper-gold-2022-12-31" ], "nci": [ "AR:merdeka-copper-gold-2022-12-31" ], "equity_total": [ "AR:merdeka-copper-gold-2022-12-31" ], "liabilities_and_equity": [ "AR:merdeka-copper-gold-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 443909104.0, "receivables": 65882868.0, "inventory": null, "current_assets": 895679542.0, "ppe_net": 1205878158.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 324918804.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 2980986193.0, "total_assets": 3876665735.0, "accounts_payable": 109597435.0, "debt_current": 311067933.0, "long_term_debt": 1060384541.0, "lease_liabilities_current": 23200654.0, "lease_liabilities_noncurrent": 17182994.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 604538725.0, "noncurrent_liabilities": 1247293742.0, "total_liabilities": 1851832467.0, "equity_parent": 1003189804.0, "retained_earnings": 282784408.0, "nci": 1021643464.0, "equity_total": 2024833268.0, "liabilities_and_equity": 3876665735.0, "short_term_investments": null }, "sources": [ "AR:merdeka-copper-gold-2023-12-31" ], "value_sources": { "cash": [ "AR:merdeka-copper-gold-2023-12-31" ], "receivables": [ "AR:merdeka-copper-gold-2023-12-31" ], "current_assets": [ "AR:merdeka-copper-gold-2023-12-31" ], "ppe_net": [ "AR:merdeka-copper-gold-2023-12-31" ], "goodwill": [ "AR:merdeka-copper-gold-2023-12-31" ], "noncurrent_assets": [ "AR:merdeka-copper-gold-2023-12-31" ], "total_assets": [ "AR:merdeka-copper-gold-2023-12-31" ], "accounts_payable": [ "AR:merdeka-copper-gold-2023-12-31" ], "debt_current": [ "AR:merdeka-copper-gold-2023-12-31" ], "long_term_debt": [ "AR:merdeka-copper-gold-2023-12-31" ], "lease_liabilities_current": [ "AR:merdeka-copper-gold-2023-12-31" ], "lease_liabilities_noncurrent": [ "AR:merdeka-copper-gold-2023-12-31" ], "current_liabilities": [ "AR:merdeka-copper-gold-2023-12-31" ], "noncurrent_liabilities": [ "AR:merdeka-copper-gold-2023-12-31" ], "total_liabilities": [ "AR:merdeka-copper-gold-2023-12-31" ], "equity_parent": [ "AR:merdeka-copper-gold-2023-12-31" ], "retained_earnings": [ "AR:merdeka-copper-gold-2023-12-31" ], "nci": [ "AR:merdeka-copper-gold-2023-12-31" ], "equity_total": [ "AR:merdeka-copper-gold-2023-12-31" ], "liabilities_and_equity": [ "AR:merdeka-copper-gold-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 518700702.0, "receivables": 120589789.0, "inventory": null, "current_assets": 1206831444.0, "ppe_net": 1766817745.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 358694581.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 3757427471.0, "total_assets": 4964258915.0, "accounts_payable": 303932720.0, "debt_current": 437373482.0, "long_term_debt": 1099883606.0, "lease_liabilities_current": 15319381.0, "lease_liabilities_noncurrent": 29941827.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 909461076.0, "noncurrent_liabilities": 1290742517.0, "total_liabilities": 2200203593.0, "equity_parent": 926873958.0, "retained_earnings": 262126777.0, "nci": 1837181364.0, "equity_total": 2764055322.0, "liabilities_and_equity": 4964258915.0, "short_term_investments": null }, "sources": [ "AR:merdeka-copper-gold-2024-12-31" ], "value_sources": { "cash": [ "AR:merdeka-copper-gold-2024-12-31" ], "receivables": [ "AR:merdeka-copper-gold-2024-12-31" ], "current_assets": [ "AR:merdeka-copper-gold-2024-12-31" ], "ppe_net": [ "AR:merdeka-copper-gold-2024-12-31" ], "goodwill": [ "AR:merdeka-copper-gold-2024-12-31" ], "noncurrent_assets": [ "AR:merdeka-copper-gold-2024-12-31" ], "total_assets": [ "AR:merdeka-copper-gold-2024-12-31" ], "accounts_payable": [ "AR:merdeka-copper-gold-2024-12-31" ], "debt_current": [ "AR:merdeka-copper-gold-2024-12-31" ], "long_term_debt": [ "AR:merdeka-copper-gold-2024-12-31" ], "lease_liabilities_current": [ "AR:merdeka-copper-gold-2024-12-31" ], "lease_liabilities_noncurrent": [ "AR:merdeka-copper-gold-2024-12-31" ], "current_liabilities": [ "AR:merdeka-copper-gold-2024-12-31" ], "noncurrent_liabilities": [ "AR:merdeka-copper-gold-2024-12-31" ], "total_liabilities": [ "AR:merdeka-copper-gold-2024-12-31" ], "equity_parent": [ "AR:merdeka-copper-gold-2024-12-31" ], "retained_earnings": [ "AR:merdeka-copper-gold-2024-12-31" ], "nci": [ "AR:merdeka-copper-gold-2024-12-31" ], "equity_total": [ "AR:merdeka-copper-gold-2024-12-31" ], "liabilities_and_equity": [ "AR:merdeka-copper-gold-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 450945296.0, "receivables": 179858942.0, "inventory": null, "current_assets": 1227596758.0, "ppe_net": 1944801845.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 358694581.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 4009467126.0, "total_assets": 5237063884.0, "accounts_payable": 238886355.0, "debt_current": 669423876.0, "long_term_debt": 1007069323.0, "lease_liabilities_current": 21649056.0, "lease_liabilities_noncurrent": 25854389.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1112398058.0, "noncurrent_liabilities": 1208089682.0, "total_liabilities": 2320487740.0, "equity_parent": 922132556.0, "retained_earnings": 206364671.0, "nci": 1994443588.0, "equity_total": 2916576144.0, "liabilities_and_equity": 5237063884.0, "short_term_investments": null }, "sources": [ "AR:merdeka-copper-gold-2025-12-31" ], "value_sources": { "cash": [ "AR:merdeka-copper-gold-2025-12-31" ], "receivables": [ "AR:merdeka-copper-gold-2025-12-31" ], "current_assets": [ "AR:merdeka-copper-gold-2025-12-31" ], "ppe_net": [ "AR:merdeka-copper-gold-2025-12-31" ], "goodwill": [ "AR:merdeka-copper-gold-2025-12-31" ], "noncurrent_assets": [ "AR:merdeka-copper-gold-2025-12-31" ], "total_assets": [ "AR:merdeka-copper-gold-2025-12-31" ], "accounts_payable": [ "AR:merdeka-copper-gold-2025-12-31" ], "debt_current": [ "AR:merdeka-copper-gold-2025-12-31" ], "long_term_debt": [ "AR:merdeka-copper-gold-2025-12-31" ], "lease_liabilities_current": [ "AR:merdeka-copper-gold-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:merdeka-copper-gold-2025-12-31" ], "current_liabilities": [ "AR:merdeka-copper-gold-2025-12-31" ], "noncurrent_liabilities": [ "AR:merdeka-copper-gold-2025-12-31" ], "total_liabilities": [ "AR:merdeka-copper-gold-2025-12-31" ], "equity_parent": [ "AR:merdeka-copper-gold-2025-12-31" ], "retained_earnings": [ "AR:merdeka-copper-gold-2025-12-31" ], "nci": [ "AR:merdeka-copper-gold-2025-12-31" ], "equity_total": [ "AR:merdeka-copper-gold-2025-12-31" ], "liabilities_and_equity": [ "AR:merdeka-copper-gold-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 354781475.0, "receivables": 332857185.0, "inventory": null, "current_assets": 1399806562.0, "ppe_net": 2243167888.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 358694581.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 4307614051.0, "total_assets": 5707420613.0, "accounts_payable": 215338332.0, "debt_current": 541029568.0, "long_term_debt": 1450181951.0, "lease_liabilities_current": 25705782.0, "lease_liabilities_noncurrent": 43958391.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1120046869.0, "noncurrent_liabilities": 1662517614.0, "total_liabilities": 2782564483.0, "equity_parent": 791471197.0, "retained_earnings": 144303089.0, "nci": 2133384933.0, "equity_total": 2924856130.0, "liabilities_and_equity": 5707420613.0, "short_term_investments": null }, "sources": [ "AR:merdeka-copper-gold-2025-12-31" ], "value_sources": { "cash": [ "AR:merdeka-copper-gold-2025-12-31" ], "receivables": [ "AR:merdeka-copper-gold-2025-12-31" ], "current_assets": [ "AR:merdeka-copper-gold-2025-12-31" ], "ppe_net": [ "AR:merdeka-copper-gold-2025-12-31" ], "goodwill": [ "AR:merdeka-copper-gold-2025-12-31" ], "noncurrent_assets": [ "AR:merdeka-copper-gold-2025-12-31" ], "total_assets": [ "AR:merdeka-copper-gold-2025-12-31" ], "accounts_payable": [ "AR:merdeka-copper-gold-2025-12-31" ], "debt_current": [ "AR:merdeka-copper-gold-2025-12-31" ], "long_term_debt": [ "AR:merdeka-copper-gold-2025-12-31" ], "lease_liabilities_current": [ "AR:merdeka-copper-gold-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:merdeka-copper-gold-2025-12-31" ], "current_liabilities": [ "AR:merdeka-copper-gold-2025-12-31" ], "noncurrent_liabilities": [ "AR:merdeka-copper-gold-2025-12-31" ], "total_liabilities": [ "AR:merdeka-copper-gold-2025-12-31" ], "equity_parent": [ "AR:merdeka-copper-gold-2025-12-31" ], "retained_earnings": [ "AR:merdeka-copper-gold-2025-12-31" ], "nci": [ "AR:merdeka-copper-gold-2025-12-31" ], "equity_total": [ "AR:merdeka-copper-gold-2025-12-31" ], "liabilities_and_equity": [ "AR:merdeka-copper-gold-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": 119967225.0, "cfi": -69907987.0, "cff": -48832383.0, "capex": 26202775.0, "capex_intangibles": null, "d_and_a": 57657836.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": 13716530.0, "interest_paid": 13147817.0, "taxes_paid": 35845741.0 }, "sources": [ "AR:merdeka-copper-gold-2021-12-31" ], "value_sources": { "cfo": [ "AR:merdeka-copper-gold-2021-12-31" ], "cfi": [ "AR:merdeka-copper-gold-2021-12-31" ], "cff": [ "AR:merdeka-copper-gold-2021-12-31" ], "capex": [ "AR:merdeka-copper-gold-2021-12-31" ], "d_and_a": [ "AR:merdeka-copper-gold-2021-12-31" ], "lease_payments": [ "AR:merdeka-copper-gold-2021-12-31" ], "interest_paid": [ "AR:merdeka-copper-gold-2021-12-31" ], "taxes_paid": [ "AR:merdeka-copper-gold-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 132884413.0, "cfi": -242310367.0, "cff": 246646459.0, "capex": 83768262.0, "capex_intangibles": null, "d_and_a": 117202373.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": 27886776.0, "interest_paid": 14576999.0, "taxes_paid": 25011195.0 }, "sources": [ "AR:merdeka-copper-gold-2022-12-31" ], "value_sources": { "cfo": [ "AR:merdeka-copper-gold-2022-12-31" ], "cfi": [ "AR:merdeka-copper-gold-2022-12-31" ], "cff": [ "AR:merdeka-copper-gold-2022-12-31" ], "capex": [ "AR:merdeka-copper-gold-2022-12-31" ], "d_and_a": [ "AR:merdeka-copper-gold-2022-12-31" ], "lease_payments": [ "AR:merdeka-copper-gold-2022-12-31" ], "interest_paid": [ "AR:merdeka-copper-gold-2022-12-31" ], "taxes_paid": [ "AR:merdeka-copper-gold-2022-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 462968802.0, "cfi": -1127055989.0, "cff": 931573365.0, "capex": 668708896.0, "capex_intangibles": null, "d_and_a": 123851392.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": 35804156.0, "interest_paid": 35590723.0, "taxes_paid": 12266679.0 }, "sources": [ "AR:merdeka-copper-gold-2023-12-31" ], "value_sources": { "cfo": [ "AR:merdeka-copper-gold-2023-12-31" ], "cfi": [ "AR:merdeka-copper-gold-2023-12-31" ], "cff": [ "AR:merdeka-copper-gold-2023-12-31" ], "capex": [ "AR:merdeka-copper-gold-2023-12-31" ], "d_and_a": [ "AR:merdeka-copper-gold-2023-12-31" ], "lease_payments": [ "AR:merdeka-copper-gold-2023-12-31" ], "interest_paid": [ "AR:merdeka-copper-gold-2023-12-31" ], "taxes_paid": [ "AR:merdeka-copper-gold-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 57184413.0, "cfi": -717974947.0, "cff": 737824898.0, "capex": 525065995.0, "capex_intangibles": null, "d_and_a": 147621170.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": 37618798.0, "interest_paid": 108549823.0, "taxes_paid": 61398893.0 }, "sources": [ "AR:merdeka-copper-gold-2024-12-31" ], "value_sources": { "cfo": [ "AR:merdeka-copper-gold-2024-12-31" ], "cfi": [ "AR:merdeka-copper-gold-2024-12-31" ], "cff": [ "AR:merdeka-copper-gold-2024-12-31" ], "capex": [ "AR:merdeka-copper-gold-2024-12-31" ], "d_and_a": [ "AR:merdeka-copper-gold-2024-12-31" ], "lease_payments": [ "AR:merdeka-copper-gold-2024-12-31" ], "interest_paid": [ "AR:merdeka-copper-gold-2024-12-31" ], "taxes_paid": [ "AR:merdeka-copper-gold-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 149117124.0, "cfi": -430737171.0, "cff": 224064408.0, "capex": 362674273.0, "capex_intangibles": null, "d_and_a": 214180348.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": 144266682.0, "taxes_paid": 47120124.0 }, "sources": [ "AR:merdeka-copper-gold-2025-12-31" ], "value_sources": { "cfo": [ "AR:merdeka-copper-gold-2025-12-31" ], "cfi": [ "AR:merdeka-copper-gold-2025-12-31" ], "cff": [ "AR:merdeka-copper-gold-2025-12-31" ], "capex": [ "AR:merdeka-copper-gold-2025-12-31" ], "d_and_a": [ "AR:merdeka-copper-gold-2025-12-31" ], "interest_paid": [ "AR:merdeka-copper-gold-2025-12-31" ], "taxes_paid": [ "AR:merdeka-copper-gold-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 263854321.0, "cfi": -647021541.0, "cff": 291578914.0, "capex": 471115871.0, "capex_intangibles": null, "d_and_a": 229515782.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": null, "interest_paid": 155658468.0, "taxes_paid": 41323171.0 }, "sources": [ "AR:merdeka-copper-gold-2025-12-31" ], "value_sources": { "cfo": [ "AR:merdeka-copper-gold-2025-12-31" ], "cfi": [ "AR:merdeka-copper-gold-2025-12-31" ], "cff": [ "AR:merdeka-copper-gold-2025-12-31" ], "capex": [ "AR:merdeka-copper-gold-2025-12-31" ], "d_and_a": [ "AR:merdeka-copper-gold-2025-12-31" ], "interest_paid": [ "AR:merdeka-copper-gold-2025-12-31" ], "taxes_paid": [ "AR:merdeka-copper-gold-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AR:merdeka-copper-gold-2021-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2021-12-31", "approved": "2022-02-23", "url": "https://merdekacoppergold.com/wp-content/uploads/2022/06/MDKA_2021-Q4_Financial-Report_Aduited_IND-ENG.pdf", "sha256": "4647db5ebb037d64d05fe72fa5cebe55ed5282c32a31cd29ebbe29dbcd267c03", "pages": { "financial_position": [ 5, 6, 7 ], "comprehensive": [ 8, 9 ], "cash_flows": [ 12 ], "depreciation": [ 114, 115 ] } }, "AR:merdeka-copper-gold-2022-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2022-12-31", "approved": "2023-04-27", "url": "https://merdekacoppergold.com/wp-content/uploads/2023/04/MDKA_2022-12-31_Laporan-Keuangan-Q4-2022.pdf", "sha256": "e70af0770a1c5113332190e5e3db0df4f2d358170a42beaec0039f3f379efdab", "pages": { "financial_position": [ 5, 6, 7 ], "comprehensive": [ 8, 9 ], "cash_flows": [ 12 ], "depreciation": [ 131 ] } }, "AR:merdeka-copper-gold-2023-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2023-12-31", "approved": "2024-03-27", "url": "https://merdekacoppergold.com/wp-content/uploads/2024/03/MDKA_2024-03-27_Financial-Statements-MDKA-31-December-2023.pdf", "sha256": "7a1460e88c9c43c12f3f15edc389b0e71ee21451960f105b17014ed2d0a70ce7", "pages": { "financial_position": [ 5, 6, 7 ], "comprehensive": [ 8, 9 ], "cash_flows": [ 12 ], "depreciation": [ 143 ] } }, "AR:merdeka-copper-gold-2024-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2024-12-31", "approved": "2025-03-28", "url": "https://merdekacoppergold.com/wp-content/uploads/2025/04/MDKA_2025-04-07_Financial-Statement-Q4-2024-1.pdf", "sha256": "7dc6ba5cb4ebd424b7ccab4feb1623b8127bf0fc99e86fead5e06cdb778ff5a9", "pages": { "financial_position": [ 5, 6, 7 ], "comprehensive": [ 8, 9 ], "cash_flows": [ 12 ], "depreciation": [ 156 ] } }, "AR:merdeka-copper-gold-2025-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2025-12-31", "approved": "2026-03-30", "url": "https://merdekacoppergold.com/wp-content/uploads/2026/03/MDKA_2026-03-30_Financial-Statements-Q4-Desember-2025.pdf", "sha256": "b64cd67378bf30f2d0133cf9ed624af80ba0d9b8c9ec3bc1f1a5c9acf74a07b0", "pages": { "financial_position": [ 5, 6, 7 ], "comprehensive": [ 8, 9 ], "cash_flows": [ 12 ], "depreciation": [ 152, 153 ] } } }, "restatements": [ { "period": "FY2022", "item": "interest_expense", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 43435421.0, "source": "AR:merdeka-copper-gold-2022-12-31" }, "latest": { "value": 43435421.0, "source": "AR:merdeka-copper-gold-2022-12-31" }, "used": { "value": null, "source": "AR:merdeka-copper-gold-2023-12-31" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-12-31", "first": { "value": 358694582.0, "source": "AR:merdeka-copper-gold-2023-12-31" }, "latest": { "value": 358694581.0, "source": "AR:merdeka-copper-gold-2024-12-31" }, "used": { "value": 358694581.0, "source": "AR:merdeka-copper-gold-2024-12-31" } }, { "period": "FY2023", "item": "sga", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 48934314.0, "source": "AR:merdeka-copper-gold-2023-12-31" }, "latest": { "value": 47425844.0, "source": "AR:merdeka-copper-gold-2024-12-31" }, "used": { "value": 47425844.0, "source": "AR:merdeka-copper-gold-2024-12-31" } }, { "period": "FY2024", "item": "lease_payments", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 24569029.0, "source": "AR:merdeka-copper-gold-2024-12-31" }, "latest": { "value": 24569029.0, "source": "AR:merdeka-copper-gold-2024-12-31" }, "used": { "value": null, "source": "AR:merdeka-copper-gold-2025-12-31" } } ], "withheld": [], "events": [] }