IDX:ADMR Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	972.95	1,154	1,086	908.14	460.17
Revenue Growth (YoY)	-15.70%	6.28%	19.58%	97.35%	273.20%
Cost of Revenue	577.68	576.39	502.75	369.2	219.72
Gross Profit	395.27	577.79	583.21	538.95	240.45
Selling, General & Admin	42.79	37.81	35.17	24.08	15.22
Other Operating Expenses	30.73	0.41	-26.92	52.97	4.6
Operating Expenses	74.34	38.9	9.33	78.7	25.07
Operating Income	320.93	538.89	573.89	460.24	215.38
Interest Expense	-0.13	-11.09	-30.21	-24.04	-15.38
Interest & Investment Income	25.1	29.1	19.73	4.15	0.32
Currency Exchange Gain (Loss)	-3.61	0.74	0.11	-2.26	1.73
Other Non Operating Income (Expenses)	-0.15	-0.14	-0.09	-0.25	-0.13
EBT Excluding Unusual Items	342.14	557.5	563.43	437.84	201.92
Gain (Loss) on Sale of Assets	-	-	-	-0.05	-
Pretax Income	342.14	557.5	563.43	437.79	201.92
Income Tax Expense	77.84	122.73	122.58	102.05	45.21
Earnings From Continuing Operations	264.29	434.77	440.84	335.74	156.71
Minority Interest in Earnings	6.92	1.89	0.18	-3.53	-1.6
Net Income	271.21	436.66	441.02	332.21	155.11
Net Income to Common	271.21	436.66	441.02	332.21	155.11
Net Income Growth	-37.89%	-0.99%	32.75%	114.18%	-
Shares Outstanding (Basic)	40,882	40,882	40,882	40,882	16,122
Shares Outstanding (Diluted)	40,882	40,882	40,882	40,882	16,122
Shares Change (YoY)	-	-	-	153.58%	27.97%
EPS (Basic)	0.01	0.01	0.01	0.01	0.01
EPS (Diluted)	0.01	0.01	0.01	0.01	0.01
EPS Growth	-38.21%	-0.99%	33.19%	-15.82%	-
Free Cash Flow	-484.39	118.67	162.57	458.56	148.72
Free Cash Flow Per Share	-0.01	0.00	0.00	0.01	0.01
Dividend Per Share	-	0.003	-	-	-
Gross Margin	40.63%	50.06%	53.71%	59.35%	52.25%
Operating Margin	32.98%	46.69%	52.85%	50.68%	46.80%
Profit Margin	27.88%	37.83%	40.61%	36.58%	33.71%
Free Cash Flow Margin	-49.79%	10.28%	14.97%	50.49%	32.32%
EBITDA	377.38	585.8	606.86	490.1	247.28
EBITDA Margin	38.79%	50.75%	55.88%	53.97%	53.74%
D&A For EBITDA	56.46	46.9	32.98	29.86	31.9
EBIT	320.93	538.89	573.89	460.24	215.38
EBIT Margin	32.98%	46.69%	52.85%	50.68%	46.80%
Effective Tax Rate	22.75%	22.02%	21.76%	23.31%	22.39%

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