IDX:CHIP Income Statement

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	127,947	197,222	327,049	147,383	66,456	-
Revenue Growth (YoY)	-43.11%	-39.70%	121.90%	121.77%	-	-
Cost of Revenue	112,187	176,483	298,014	126,566	56,268	-
Gross Profit	15,760	20,739	29,035	20,817	10,189	-
Selling, General & Admin	6,736	7,340	10,362	4,606	2,335	539.4
Other Operating Expenses	-978.94	-579.11	761.59	514.8	177.31	32.1
Operating Expenses	5,757	6,761	11,124	5,121	2,513	571.5
Operating Income	10,003	13,979	17,911	15,696	7,676	-571.5
Interest Expense	-3,192	-2,291	-2,060	-3,211	-1,084	-62.99
Currency Exchange Gain (Loss)	428.92	338.49	-0.71	-63.97	0.75	-
Other Non Operating Income (Expenses)	-141.04	-54.68	-25.72	-15.01	-5.59	-0.35
Pretax Income	7,100	11,971	15,824	12,406	6,587	-634.84
Income Tax Expense	2,380	3,852	3,518	3,091	1,530	-10.09
Net Income	4,720	8,119	12,306	9,315	5,057	-624.75
Net Income to Common	4,720	8,119	12,306	9,315	5,057	-624.75
Net Income Growth	-58.61%	-34.02%	32.11%	84.20%	-	-
Shares Outstanding (Basic)	806	806	806	606	26	6
Shares Outstanding (Diluted)	806	806	806	606	26	6
Shares Change (YoY)	-	-	33.00%	2255.59%	329.55%	-
EPS (Basic)	5.86	10.07	15.27	15.37	196.58	-104.32
EPS (Diluted)	5.86	10.07	15.27	15.37	196.58	-104.32
EPS Growth	-58.61%	-34.02%	-0.68%	-92.18%	-	-
Free Cash Flow	9,017	-10,226	17,639	-23,090	-4,212	-361.75
Free Cash Flow Per Share	11.19	-12.69	21.89	-38.10	-163.72	-60.40
Dividend Per Share	2.010	2.010	3.050	2.310	-	-
Dividend Growth	-34.10%	-34.10%	32.04%	-	-	-
Gross Margin	12.32%	10.52%	8.88%	14.12%	15.33%	-
Operating Margin	7.82%	7.09%	5.48%	10.65%	11.55%	-
Profit Margin	3.69%	4.12%	3.76%	6.32%	7.61%	-
Free Cash Flow Margin	7.05%	-5.18%	5.39%	-15.67%	-6.34%	-
EBITDA	18,212	19,845	21,725	18,106	7,752	-
EBITDA Margin	14.23%	10.06%	6.64%	12.29%	11.67%	-
D&A For EBITDA	8,209	5,866	3,814	2,410	76.05	-
EBIT	10,003	13,979	17,911	15,696	7,676	-571.5
EBIT Margin	7.82%	7.09%	5.48%	10.65%	11.55%	-
Effective Tax Rate	33.52%	32.18%	22.23%	24.91%	23.23%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.