PT Indointernet Tbk. (IDX:EDGE)

PT Indointernet Tbk. Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	899,962	842,117	1,016,826	950,409	822,222	587,766
Revenue Growth (YoY)	-5.37%	-17.18%	6.99%	15.59%	39.89%	23.57%
Cost of Revenue	472,216	441,693	593,917	525,988	507,962	386,224
Gross Profit	427,746	400,424	422,909	424,421	314,260	201,542
Selling, General & Admin	133,736	125,391	104,853	93,337	78,041	48,004
Other Operating Expenses	21,348	17,003	8,595	9,726	3,734	1,079
Operating Expenses	155,084	142,394	113,448	103,063	81,775	49,083
Operating Income	272,662	258,030	309,461	321,358	232,485	152,459
Interest Expense	-135,193	-115,138	-35,753	-359	-495	-192
Interest & Investment Income	1,975	2,834	2,775	2,890	5,238	7,565
EBT Excluding Unusual Items	139,444	145,726	276,483	323,889	237,228	159,832
Pretax Income	139,444	145,726	276,483	323,889	237,228	159,832
Income Tax Expense	19,661	24,925	44,215	70,624	51,057	35,959
Earnings From Continuing Operations	119,783	120,801	232,268	253,265	186,171	123,873
Net Income to Company	119,783	120,801	232,268	253,265	186,171	123,873
Minority Interest in Earnings	-119	63	-189	-165	-117	-303
Net Income	119,664	120,864	232,079	253,100	186,054	123,570
Net Income to Common	119,664	120,864	232,079	253,100	186,054	123,570
Net Income Growth	-40.07%	-47.92%	-8.30%	36.04%	50.57%	1.47%
Shares Outstanding (Basic)	2,032	2,020	2,020	2,020	2,020	1,987
Shares Outstanding (Diluted)	2,032	2,020	2,020	2,020	2,020	1,987
Shares Change (YoY)	1.09%	-	-	-	1.70%	22.92%
EPS (Basic)	58.90	59.83	114.88	125.28	92.09	62.20
EPS (Diluted)	58.90	59.83	114.88	125.28	92.09	62.20
EPS Growth	-40.72%	-47.92%	-8.30%	36.04%	48.06%	-17.45%
Free Cash Flow	-2,529,799	-998,342	-516,464	-520,697	-72,481	-361,398
Free Cash Flow Per Share	-1245.17	-494.17	-255.64	-257.74	-35.88	-181.92
Gross Margin	47.53%	47.55%	41.59%	44.66%	38.22%	34.29%
Operating Margin	30.30%	30.64%	30.43%	33.81%	28.27%	25.94%
Profit Margin	13.30%	14.35%	22.82%	26.63%	22.63%	21.02%
Free Cash Flow Margin	-281.10%	-118.55%	-50.79%	-54.79%	-8.82%	-61.49%
EBITDA	474,408	449,764	415,092	383,536	288,730	195,631
EBITDA Margin	52.71%	53.41%	40.82%	40.36%	35.12%	33.28%
D&A For EBITDA	201,746	191,734	105,631	62,178	56,245	43,172
EBIT	272,662	258,030	309,461	321,358	232,485	152,459
EBIT Margin	30.30%	30.64%	30.43%	33.81%	28.27%	25.94%
Effective Tax Rate	14.10%	17.10%	15.99%	21.80%	21.52%	22.50%
Advertising Expenses	-	2,967	1,978	1,423	867	209

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