IDX:DOID Income Statement

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

Millions USD. 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	1,480	1,756	1,833	1,554	910.54
Revenue Growth (YoY)	-15.72%	-4.20%	18.00%	70.64%	51.33%
Cost of Revenue	1,439	1,604	1,587	1,350	775.79
Gross Profit	41.6	152.68	246.37	203.71	134.75
Selling, General & Admin	108.71	94.82	90.09	72.38	51.2
Amortization of Goodwill & Intangibles	-	2.74	2.26	-	-
Other Operating Expenses	-	9.3	4.49	4.09	-
Operating Expenses	108.71	111.46	104.09	76.47	52.93
Operating Income	-67.1	41.22	142.28	127.24	81.82
Interest Expense	-91.62	-53.41	-85.53	-68.86	-51.3
Interest & Investment Income	-	10.44	7.41	1.38	1.25
Earnings From Equity Investments	-	-1.98	-1.33	-0.23	-
Currency Exchange Gain (Loss)	-	-18.76	4.45	-19.84	-
Other Non Operating Income (Expenses)	4.85	-40.36	-0.93	0.95	-15.07
EBT Excluding Unusual Items	-153.87	-62.84	66.36	40.64	16.71
Gain (Loss) on Sale of Investments	-	-5.82	-4.92	-	-
Gain (Loss) on Sale of Assets	-	-1.07	-1.06	-0.64	0.76
Other Unusual Items	-	-7.83	-	-	-9.63
Pretax Income	-153.87	-77.55	60.38	40.42	8.02
Income Tax Expense	-26.26	-11.69	24.37	11.78	7.74
Earnings From Continuing Operations	-127.61	-65.87	36.01	28.64	0.28
Minority Interest in Earnings	11.35	4.53	0	-0	-0
Net Income	-116.26	-61.33	36.01	28.64	0.28
Net Income to Common	-116.26	-61.33	36.01	28.64	0.28
Net Income Growth	-	-	25.74%	10108.31%	-
Shares Outstanding (Basic)	7,386	7,539	7,540	7,668	8,621
Shares Outstanding (Diluted)	7,386	7,539	7,540	7,668	8,687
Shares Change (YoY)	-2.03%	-0.01%	-1.67%	-11.73%	0.78%
EPS (Basic)	-0.02	-0.01	0.00	0.00	0.00
EPS (Diluted)	-0.02	-0.01	0.00	0.00	0.00
EPS Growth	-	-	27.91%	12346.67%	-
Free Cash Flow	-64.4	85.74	212.25	61.93	-62.26
Free Cash Flow Per Share	-0.01	0.01	0.03	0.01	-0.01
Dividend Per Share	-	-	0.001	0.000	-
Dividend Growth	-	-	435.27%	-	-
Gross Margin	2.81%	8.69%	13.44%	13.11%	14.80%
Operating Margin	-4.53%	2.35%	7.76%	8.19%	8.99%
Profit Margin	-7.85%	-3.49%	1.96%	1.84%	0.03%
Free Cash Flow Margin	-4.35%	4.88%	11.58%	3.99%	-6.84%
EBITDA	132.43	227.81	319.63	279.21	163.58
EBITDA Margin	8.95%	12.97%	17.43%	17.97%	17.96%
D&A For EBITDA	199.53	186.59	177.35	151.98	81.76
EBIT	-67.1	41.22	142.28	127.24	81.82
EBIT Margin	-4.53%	2.35%	7.76%	8.19%	8.99%
Effective Tax Rate	-	-	40.36%	29.15%	96.50%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.