PT Tera Data Indonusa Tbk (IDX:AXIO)
Indonesia · Delayed Price · Currency is IDR 119.00
-8.00 (-6.30%)
Oct 30, 2026, 4:02 PM WIB
PT Tera Data Indonusa 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 | Sep '26 Sep 30, 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 |
| 1,881,057 | 1,616,214 | 1,233,328 | 1,272,200 | 1,491,553 | 1,454,146 | |
Revenue Growth | 20.19% | 31.05% | -3.06% | -14.71% | 2.57% | 341.70% |
Cost of Revenue | 1,564,405 | 1,354,601 | 1,030,099 | 1,024,247 | 1,248,857 | 1,192,491 |
Gross Profit | 316,652 | 261,614 | 203,230 | 247,953 | 242,696 | 261,655 |
Selling, General & Admin | 170,662 | 159,212 | 117,679 | 96,164 | 100,089 | 72,359 |
Other Operating Expenses | -5,563 | -2,672 | -1,604 | -13,739 | 3,717 | 867.82 |
Operating Expenses | 165,099 | 156,540 | 116,075 | 82,425 | 103,806 | 73,227 |
Operating Income | 151,553 | 105,074 | 87,155 | 165,528 | 138,890 | 188,428 |
Interest Expense | -27,358 | -17,822 | -13,046 | -13,318 | -19,025 | -11,695 |
Interest & Investment Income | 804.49 | 804.49 | 434.37 | 893.88 | 1,177 | 115.26 |
Currency Exchange Gain (Loss) | -3,176 | - | - | 9,397 | -7,698 | - |
Other Non Operating Income (Expenses) | -1,404 | -1,544 | -938.98 | -413.38 | 426.22 | 1,151 |
EBT Excluding Unusual Items | 120,420 | 86,512 | 73,604 | 162,088 | 113,770 | 178,000 |
Gain (Loss) on Sale of Assets | 230.21 | -207.85 | -94.92 | 166.43 | 953.48 | 213.18 |
Asset Writedown | - | - | - | - | 220.66 | -743.95 |
Other Unusual Items | - | - | - | - | - | -3,439 |
Pretax Income | 120,650 | 86,304 | 73,509 | 162,254 | 114,944 | 174,030 |
Income Tax Expense | 25,047 | 16,590 | 15,247 | 35,211 | 25,012 | 38,895 |
Earnings From Continuing Operations | 95,603 | 69,715 | 58,263 | 127,043 | 89,933 | 135,135 |
Minority Interest in Earnings | 162.41 | -1,745 | -2,399 | -2,139 | -2,090 | -1,471 |
Net Income | 95,765 | 67,969 | 55,863 | 124,904 | 87,842 | 133,663 |
Net Income to Common | 95,765 | 67,969 | 55,863 | 124,904 | 87,842 | 133,663 |
Net Income Growth | 68.55% | 21.67% | -55.27% | 42.19% | -34.28% | 1168.18% |
Shares Outstanding (Basic) | 5,840 | 5,840 | 5,840 | 5,840 | 5,270 | 4,800 |
Shares Outstanding (Diluted) | 5,840 | 5,840 | 5,840 | 5,840 | 5,270 | 4,800 |
Shares Change | - | - | - | 10.81% | 9.80% | 66.67% |
EPS (Basic) | 16.40 | 11.64 | 9.57 | 21.39 | 16.67 | 27.85 |
EPS (Diluted) | 16.40 | 11.64 | 9.57 | 21.39 | 16.67 | 27.85 |
EPS Growth | 68.55% | 21.67% | -55.27% | 28.31% | -40.14% | 660.91% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -92,614 | 34,558 | 68,150 | 200,074 | -107,806 | -21,514 |
Free Cash Flow Per Share | -15.86 | 5.92 | 11.67 | 34.26 | -20.46 | -4.48 |
Dividend Per Share | 4.000 | 9.000 | 8.000 | 17.000 | 6.000 | - |
Dividend Growth | -50.00% | 12.50% | -52.94% | 183.33% | - | - |
Gross Margin | 16.83% | 16.19% | 16.48% | 19.49% | 16.27% | 17.99% |
Operating Margin | 8.06% | 6.50% | 7.07% | 13.01% | 9.31% | 12.96% |
Profit Margin | 5.09% | 4.21% | 4.53% | 9.82% | 5.89% | 9.19% |
Free Cash Flow Margin | -4.92% | 2.14% | 5.53% | 15.73% | -7.23% | -1.48% |
EBITDA | 191,173 | 133,434 | 113,555 | 189,277 | 162,492 | 207,801 |
EBITDA Margin | 10.16% | 8.26% | 9.21% | 14.88% | 10.89% | 14.29% |
D&A For EBITDA | 39,620 | 28,361 | 26,400 | 23,748 | 23,602 | 19,373 |
EBIT | 151,553 | 105,074 | 87,155 | 165,528 | 138,890 | 188,428 |
EBIT Margin | 8.06% | 6.50% | 7.07% | 13.01% | 9.31% | 12.96% |
Effective Tax Rate | 20.76% | 19.22% | 20.74% | 21.70% | 21.76% | 22.35% |
Advertising Expenses | - | 25,960 | 26,291 | 8,189 | 9,231 | 315.34 |