PT Steel Pipe Industry of Indonesia Tbk (FRA:S08)

FRA:S08 Income Statement

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	5,967,171	6,118,364	6,455,329	6,255,945	5,378,808	3,775,530
Revenue Growth (YoY)	-0.42%	-5.22%	3.19%	16.31%	42.47%	-22.73%
Cost of Revenue	4,842,754	5,043,448	5,416,788	5,526,437	4,281,747	3,240,020
Gross Profit	1,124,417	1,074,916	1,038,541	729,508	1,097,061	535,510
Selling, General & Admin	299,254	272,992	290,077	250,736	382,994	230,164
Other Operating Expenses	7,221	7,865	13,803	6,708	9,363	5,629
Operating Expenses	306,475	280,857	303,880	257,444	392,357	235,793
Operating Income	817,942	794,059	734,661	472,064	704,704	299,717
Interest Expense	-142,368	-135,760	-131,092	-96,955	-80,871	-118,316
Interest & Investment Income	18,083	1,437	293	96	20,839	2,038
Earnings From Equity Investments	4,059	4,526	3,077	2,234	3,400	339
Currency Exchange Gain (Loss)	-50,792	-29,511	21,242	-32,656	-7,008	-10,538
Other Non Operating Income (Expenses)	37,471	40,613	12,394	47,419	17,704	-18,445
EBT Excluding Unusual Items	684,395	675,364	640,575	392,202	658,768	154,795
Gain (Loss) on Sale of Assets	225	225	-	975	618	72
Asset Writedown	-	-	-7	-	-	-
Pretax Income	684,620	675,589	640,584	393,231	659,402	155,068
Income Tax Expense	143,410	145,526	142,525	87,382	173,341	-20,767
Earnings From Continuing Operations	541,210	530,063	498,059	305,849	486,061	175,835
Minority Interest in Earnings	28	19	28	11	1	-10
Net Income	541,238	530,082	498,087	305,860	486,062	175,825
Net Income to Common	541,238	530,082	498,087	305,860	486,062	175,825
Net Income Growth	9.91%	6.42%	62.85%	-37.07%	176.45%	-5.32%
Shares Outstanding (Basic)	7,055	7,065	7,065	7,065	7,065	7,065
Shares Outstanding (Diluted)	7,055	7,065	7,065	7,065	7,065	7,065
Shares Change (YoY)	-0.15%	-	-	-	-	-0.09%
EPS (Basic)	76.72	75.03	70.50	43.29	68.80	24.89
EPS (Diluted)	76.72	75.03	70.50	43.29	68.80	24.89
EPS Growth	10.07%	6.42%	62.85%	-37.07%	176.45%	-5.23%
Free Cash Flow	581,678	628,697	135,526	-140,153	-221,835	303,524
Free Cash Flow Per Share	82.45	88.98	19.18	-19.84	-31.40	42.96
Dividend Per Share	16.000	16.000	15.000	6.000	9.000	6.000
Dividend Growth	6.67%	6.67%	150.00%	-33.33%	50.00%	-
Gross Margin	18.84%	17.57%	16.09%	11.66%	20.40%	14.18%
Operating Margin	13.71%	12.98%	11.38%	7.55%	13.10%	7.94%
Profit Margin	9.07%	8.66%	7.72%	4.89%	9.04%	4.66%
Free Cash Flow Margin	9.75%	10.28%	2.10%	-2.24%	-4.12%	8.04%
EBITDA	1,081,448	970,484	901,408	570,955	815,765	397,637
EBITDA Margin	18.12%	15.86%	13.96%	9.13%	15.17%	10.53%
D&A For EBITDA	263,506	176,425	166,747	98,891	111,061	97,920
EBIT	817,942	794,059	734,661	472,064	704,704	299,717
EBIT Margin	13.71%	12.98%	11.38%	7.55%	13.10%	7.94%
Effective Tax Rate	20.95%	21.54%	22.25%	22.22%	26.29%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.