PT. Polychem Indonesia Tbk (IDX:ADMG)

IDX:ADMG Income Statement

Financials in millions USD. 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	137.81	109.68	104.8	142.77	190.19	152.71
Revenue Growth (YoY)	31.39%	4.65%	-26.60%	-24.93%	24.54%	-34.57%
Cost of Revenue	135.7	108.64	106.76	152.97	190.5	174.33
Gross Profit	2.11	1.03	-1.95	-10.2	-0.3	-21.62
Selling, General & Admin	4.9	5.13	5.21	5.46	5.78	7.36
Operating Expenses	4.9	5.13	5.21	5.46	5.78	7.36
Operating Income	-2.79	-4.1	-7.17	-15.66	-6.09	-28.98
Interest Expense	-0.04	-0.11	-0.12	-0.16	-0.31	-0.32
Interest & Investment Income	0.24	0.14	0.14	0.21	0.42	0.44
Currency Exchange Gain (Loss)	0.52	0.04	-0.13	0.21	0.22	0.32
Other Non Operating Income (Expenses)	-5.21	-5.8	-9.25	-5	-1.67	-1.33
EBT Excluding Unusual Items	-7.28	-9.83	-16.53	-20.4	-7.43	-29.86
Gain (Loss) on Sale of Investments	1.62	-1.1	-2.59	-6.24	7.89	-4.94
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.11
Pretax Income	-5.66	-10.93	-19.12	-26.64	0.46	-34.69
Income Tax Expense	-0.67	-0.74	0	0.11	0.1	3.99
Earnings From Continuing Operations	-4.99	-10.19	-19.12	-26.75	0.36	-38.68
Net Income to Company	-4.99	-10.19	-19.12	-26.75	0.36	-38.68
Minority Interest in Earnings	0	0	0	0	-0.01	0.01
Net Income	-4.99	-10.19	-19.12	-26.74	0.35	-38.67
Net Income to Common	-4.99	-10.19	-19.12	-26.74	0.35	-38.67
Shares Outstanding (Basic)	3,889	3,889	3,889	3,889	3,889	3,889
Shares Outstanding (Diluted)	3,889	3,889	3,889	3,889	3,889	3,889
EPS (Basic)	-0.00	-0.00	-0.00	-0.01	0.00	-0.01
EPS (Diluted)	-0.00	-0.00	-0.00	-0.01	0.00	-0.01
Free Cash Flow	8.22	1.44	-2.69	-4.85	0.03	-3.06
Free Cash Flow Per Share	0.00	-	-0.00	-0.00	-	-0.00
Gross Margin	1.53%	0.94%	-1.86%	-7.14%	-0.16%	-14.16%
Operating Margin	-2.03%	-3.74%	-6.84%	-10.97%	-3.20%	-18.98%
Profit Margin	-3.62%	-9.29%	-18.24%	-18.73%	0.18%	-25.32%
Free Cash Flow Margin	5.96%	1.31%	-2.57%	-3.40%	0.02%	-2.00%
EBITDA	1.45	0.56	-0.49	-8.51	3.17	-17.52
EBITDA Margin	1.05%	0.51%	-0.46%	-5.96%	1.67%	-11.47%
D&A For EBITDA	4.24	4.66	6.68	7.14	9.26	11.46
EBIT	-2.79	-4.1	-7.17	-15.66	-6.09	-28.98
EBIT Margin	-2.03%	-3.74%	-6.84%	-10.97%	-3.20%	-18.98%
Effective Tax Rate	-	-	-	-	22.25%	-

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