PT Era Digital Media Tbk (IDX:AWAN)
Indonesia · Delayed Price · Currency is IDR 149.00
+13.00 (9.56%)
Jun 4, 2026, 4:05 PM WIB
PT Era Digital Media Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 61,608 | 63,102 | 69,930 | 31,793 | 27,207 | 28,491 | |
Revenue Growth (YoY) | -15.10% | -9.76% | 119.96% | 16.86% | -4.51% | -9.42% |
Cost of Revenue | 41,678 | 41,392 | 37,452 | 11,883 | 9,598 | 12,683 |
Gross Profit | 19,931 | 21,710 | 32,478 | 19,909 | 17,609 | 15,807 |
Selling, General & Admin | 25,821 | 26,204 | 30,211 | 17,838 | 11,614 | 7,417 |
Other Operating Expenses | - | - | - | - | 35.71 | 10.13 |
Operating Expenses | 25,821 | 26,204 | 30,211 | 19,175 | 12,207 | 7,677 |
Operating Income | -5,890 | -4,494 | 2,267 | 734.3 | 5,402 | 8,131 |
Interest Expense | -1,175 | -1,175 | -984.91 | -180.99 | -20.82 | -9.61 |
Interest & Investment Income | 248.64 | 248.64 | 911.19 | 1,307 | 2.64 | 1.63 |
Currency Exchange Gain (Loss) | -52.92 | -52.92 | - | - | - | - |
Other Non Operating Income (Expenses) | -788.35 | -52.21 | 272.68 | -104.88 | -36.46 | -5.05 |
EBT Excluding Unusual Items | -7,658 | -5,525 | 2,466 | 1,755 | 5,347 | 8,118 |
Gain (Loss) on Sale of Assets | -181.53 | -181.53 | - | - | - | - |
Other Unusual Items | - | -202.81 | -105.02 | - | 4,147 | 3,527 |
Pretax Income | -7,839 | -5,910 | 2,361 | 1,755 | 9,495 | 11,645 |
Income Tax Expense | 486.26 | 334.53 | 1,456 | 1,130 | 2,046 | 2,329 |
Earnings From Continuing Operations | -8,326 | -6,244 | 904.53 | 624.9 | 7,448 | 9,316 |
Minority Interest in Earnings | -1,165 | -484.51 | -240.35 | 0.07 | -0.03 | - |
Net Income | -9,491 | -6,729 | 664.18 | 624.96 | 7,448 | 9,316 |
Net Income to Common | -9,491 | -6,729 | 664.18 | 624.96 | 7,448 | 9,316 |
Net Income Growth | - | - | 6.28% | -91.61% | -20.05% | 31.49% |
Shares Outstanding (Basic) | 3,407 | 3,435 | 3,435 | 3,112 | 689 | 25 |
Shares Outstanding (Diluted) | 3,407 | 3,435 | 3,435 | 3,112 | 689 | 25 |
Shares Change (YoY) | -0.74% | - | 10.40% | 351.49% | 2656.66% | - |
EPS (Basic) | -2.79 | -1.96 | 0.19 | 0.20 | 10.81 | 372.63 |
EPS (Diluted) | -2.79 | -1.96 | 0.19 | 0.20 | 10.81 | 372.63 |
EPS Growth | - | - | -3.73% | -98.14% | -97.10% | - |
Free Cash Flow | 13,125 | 19,930 | -20,566 | -36,477 | 3,358 | 4,851 |
Free Cash Flow Per Share | 3.85 | 5.80 | -5.99 | -11.72 | 4.87 | 194.06 |
Dividend Per Share | - | - | - | - | - | 226.640 |
Dividend Growth | - | - | - | - | - | 12.20% |
Gross Margin | 32.35% | 34.41% | 46.44% | 62.62% | 64.72% | 55.48% |
Operating Margin | -9.56% | -7.12% | 3.24% | 2.31% | 19.86% | 28.54% |
Profit Margin | -15.40% | -10.66% | 0.95% | 1.97% | 27.38% | 32.70% |
Free Cash Flow Margin | 21.30% | 31.58% | -29.41% | -114.73% | 12.34% | 17.03% |
EBITDA | -3,221 | 1,541 | 7,141 | 3,547 | 6,527 | 9,046 |
EBITDA Margin | -5.23% | 2.44% | 10.21% | 11.16% | 23.99% | 31.75% |
D&A For EBITDA | 2,669 | 6,034 | 4,874 | 2,813 | 1,125 | 914.82 |
EBIT | -5,890 | -4,494 | 2,267 | 734.3 | 5,402 | 8,131 |
EBIT Margin | -9.56% | -7.12% | 3.24% | 2.31% | 19.86% | 28.54% |
Effective Tax Rate | - | - | 61.68% | 64.39% | 21.55% | 20.00% |
Advertising Expenses | - | 878.33 | 1,291 | 2,774 | 857.79 | - |