IDX:DADA 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	38,876	37,027	23,590	30,007	80,470	92,792
Revenue Growth (YoY)	378.16%	56.96%	-21.39%	-62.71%	-13.28%	-17.51%
Cost of Revenue	14,652	14,650	7,177	11,421	54,822	50,176
Gross Profit	24,224	22,377	16,413	18,586	25,648	42,617
Selling, General & Admin	11,138	9,855	7,544	8,157	9,143	17,473
Other Operating Expenses	1,954	2,824	114.32	1,797	-	1,907
Operating Expenses	13,092	12,679	7,658	9,953	9,143	19,380
Operating Income	11,132	9,697	8,755	8,632	16,505	23,237
Interest Expense	-8,043	-7,668	-6,939	-7,096	-11,483	-11,269
Interest & Investment Income	0.86	4.19	26.36	103.78	747.98	1,277
Other Non Operating Income (Expenses)	-297.71	-	-	-	1,234	-449.55
EBT Excluding Unusual Items	2,793	2,034	1,842	1,640	7,004	12,795
Other Unusual Items	-	-	-	-	-	723.8
Pretax Income	2,793	2,034	1,842	1,640	7,004	13,519
Income Tax Expense	971.9	925.67	589.75	750.18	1,917	2,353
Earnings From Continuing Operations	1,821	1,108	1,252	890.2	5,087	11,166
Minority Interest in Earnings	-27.45	-2.2	-1.54	-0.35	-0.59	-1.09
Net Income	1,793	1,106	1,250	889.85	5,087	11,164
Net Income to Common	1,793	1,106	1,250	889.85	5,087	11,164
Net Income Growth	214.77%	-11.55%	40.52%	-82.51%	-54.44%	109.67%
Shares Outstanding (Basic)	7,447	7,432	7,432	7,177	7,177	6,998
Shares Outstanding (Diluted)	7,447	7,432	7,432	7,177	7,177	6,998
Shares Change (YoY)	3.82%	-	3.55%	-	2.56%	-
EPS (Basic)	0.24	0.15	0.17	0.12	0.71	1.60
EPS (Diluted)	0.24	0.15	0.17	0.12	0.71	1.60
EPS Growth	203.19%	-11.55%	35.70%	-82.51%	-55.57%	109.67%
Free Cash Flow	-3,920	2,277	-15,287	42,969	25,589	-13,106
Free Cash Flow Per Share	-0.53	0.31	-2.06	5.99	3.56	-1.87
Dividend Per Share	0.140	0.140	-	-	-	-
Gross Margin	62.31%	60.43%	69.58%	61.94%	31.87%	45.93%
Operating Margin	28.64%	26.19%	37.11%	28.77%	20.51%	25.04%
Profit Margin	4.61%	2.99%	5.30%	2.96%	6.32%	12.03%
Free Cash Flow Margin	-10.08%	6.15%	-64.80%	143.20%	31.80%	-14.12%
EBITDA	11,563	10,515	9,830	9,929	17,900	24,571
EBITDA Margin	29.74%	28.40%	41.67%	33.09%	22.24%	26.48%
D&A For EBITDA	430.93	817.15	1,076	1,296	1,395	1,334
EBIT	11,132	9,697	8,755	8,632	16,505	23,237
EBIT Margin	28.64%	26.19%	37.11%	28.77%	20.51%	25.04%
Effective Tax Rate	34.80%	45.51%	32.02%	45.73%	27.37%	17.41%
Advertising Expenses	-	259.2	353.61	219.16	793.72	2,001

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