IDX:COIN 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
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
Revenue	275,615	284,751	101,289	36	-
Revenue Growth (YoY)	74.92%	181.13%	281257.27%	-	-
Cost of Revenue	-	-	341.84	-	-
Gross Profit	275,615	284,751	100,947	36	-
Selling, General & Admin	167,808	153,399	50,157	536.42	68.16
Amortization of Goodwill & Intangibles	55,989	55,989	9,331	-	-
Other Operating Expenses	772.92	772.92	-	-	-
Operating Expenses	232,946	218,537	61,221	682.63	68.16
Operating Income	42,669	66,214	39,725	-646.63	-68.16
Interest Expense	-364.89	-571.75	-5,149	-3,220	-10.98
Interest & Investment Income	11,505	11,505	9,945	2,904	52.24
Other Non Operating Income (Expenses)	1,136	-904.65	-826.18	-110.16	-
Pretax Income	54,945	76,243	43,695	-1,072	-26.9
Income Tax Expense	27,182	27,182	728.98	4.7	-
Earnings From Continuing Operations	27,762	49,060	42,966	-1,077	-26.9
Minority Interest in Earnings	3.43	-5.62	752.94	581.12	-
Net Income	27,766	49,055	43,719	-495.9	-26.9
Net Income to Common	27,766	49,055	43,719	-495.9	-26.9
Net Income Growth	-51.69%	12.20%	-	-	-
Shares Outstanding (Basic)	14,776	13,612	5,308	500	500
Shares Outstanding (Diluted)	14,776	13,612	5,308	500	500
Shares Change (YoY)	75.22%	156.43%	961.64%	-	-
EPS (Basic)	1.88	3.60	8.24	-0.99	-0.05
EPS (Diluted)	1.88	3.60	8.24	-0.99	-0.05
EPS Growth	-72.43%	-56.24%	-	-	-
Free Cash Flow	35,136	95,781	-26,149	-248,398	-45.61
Free Cash Flow Per Share	2.38	7.04	-4.93	-496.80	-0.09
Gross Margin	100.00%	100.00%	99.66%	100.00%	-
Operating Margin	15.48%	23.25%	39.22%	-1796.21%	-
Profit Margin	10.07%	17.23%	43.16%	-1377.50%	-
Free Cash Flow Margin	12.75%	33.64%	-25.82%	-689995.08%	-
EBITDA	47,830	70,414	40,076	-645.37	-
EBITDA Margin	17.35%	24.73%	39.57%	-	-
D&A For EBITDA	5,161	4,199	350.85	1.26	-
EBIT	42,669	66,214	39,725	-646.63	-68.16
EBIT Margin	15.48%	23.25%	39.22%	-	-
Effective Tax Rate	49.47%	35.65%	1.67%	-	-

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