IDX:CHIP Income Statement

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

Millions IDR. 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	136,849	197,222	327,049	147,383	66,456
Revenue Growth (YoY)	-30.61%	-39.70%	121.90%	121.77%	-
Cost of Revenue	120,175	176,483	298,014	126,566	56,268
Gross Profit	16,674	20,739	29,035	20,817	10,189
Selling, General & Admin	7,157	7,340	10,362	4,606	2,335
Other Operating Expenses	352.12	-579.11	761.59	514.8	177.31
Operating Expenses	7,509	6,761	11,124	5,121	2,513
Operating Income	9,165	13,979	17,911	15,696	7,676
Interest Expense	-2,777	-2,291	-2,060	-3,211	-1,084
Currency Exchange Gain (Loss)	272.29	338.49	-0.71	-63.97	0.75
Other Non Operating Income (Expenses)	-50.56	-54.68	-25.72	-15.01	-5.59
Pretax Income	6,609	11,971	15,824	12,406	6,587
Income Tax Expense	1,985	3,852	3,518	3,091	1,530
Net Income	4,624	8,119	12,306	9,315	5,057
Net Income to Common	4,624	8,119	12,306	9,315	5,057
Net Income Growth	-43.05%	-34.02%	32.11%	84.20%	-
Shares Outstanding (Basic)	806	806	806	606	26
Shares Outstanding (Diluted)	806	806	806	606	26
Shares Change (YoY)	-	-	33.00%	2255.59%	329.55%
EPS (Basic)	5.74	10.07	15.27	15.37	196.58
EPS (Diluted)	5.74	10.07	15.27	15.37	196.58
EPS Growth	-43.05%	-34.02%	-0.68%	-92.18%	-
Free Cash Flow	-2,135	-10,226	17,639	-23,090	-4,212
Free Cash Flow Per Share	-2.65	-12.69	21.89	-38.10	-163.72
Dividend Per Share	-	2.010	3.050	2.310	-
Dividend Growth	-	-34.10%	32.04%	-	-
Gross Margin	12.19%	10.52%	8.88%	14.12%	15.33%
Operating Margin	6.70%	7.09%	5.48%	10.65%	11.55%
Profit Margin	3.38%	4.12%	3.76%	6.32%	7.61%
Free Cash Flow Margin	-1.56%	-5.18%	5.39%	-15.67%	-6.34%
EBITDA	17,769	19,845	21,725	18,106	7,752
EBITDA Margin	12.98%	10.06%	6.64%	12.29%	11.67%
D&A For EBITDA	8,604	5,866	3,814	2,410	76.05
EBIT	9,165	13,979	17,911	15,696	7,676
EBIT Margin	6.70%	7.09%	5.48%	10.65%	11.55%
Effective Tax Rate	30.04%	32.18%	22.23%	24.91%	23.23%

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