PT Elang Mahkota Teknologi Tbk (IDX:EMTK)
Indonesia · Delayed Price · Currency is IDR 820.00
-25.00 (-2.96%)
At close: Mar 27, 2026
IDX:EMTK 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 |
| 19,119,724 | 12,233,465 | 9,241,419 | 9,856,136 | 12,840,734 | |
Revenue Growth (YoY) | 56.29% | 32.38% | -6.24% | -23.24% | 7.58% |
Cost of Revenue | 14,064,223 | 8,209,647 | 6,389,814 | 6,554,075 | 9,149,722 |
Gross Profit | 5,055,501 | 4,023,818 | 2,851,605 | 3,302,061 | 3,691,012 |
Selling, General & Admin | 4,034,594 | 3,146,306 | 2,905,149 | 2,789,708 | 2,341,301 |
Other Operating Expenses | 129,931 | 118,806 | -21,370 | 234,406 | 18,510 |
Operating Expenses | 4,164,525 | 3,265,112 | 2,883,779 | 3,024,114 | 2,359,811 |
Operating Income | 890,976 | 758,706 | -32,174 | 277,947 | 1,331,201 |
Interest Expense | -139,785 | -105,033 | -80,253 | -78,256 | -101,841 |
Interest & Investment Income | 66,953 | 464,465 | 421,785 | 153,526 | 110,374 |
Earnings From Equity Investments | 16,953 | -439,693 | -95,679 | 413,996 | 4,698,448 |
Currency Exchange Gain (Loss) | 305,727 | 244,127 | -180,677 | 410,159 | 32,171 |
Other Non Operating Income (Expenses) | 991,153 | - | -39,064 | -18,395 | - |
EBT Excluding Unusual Items | 2,131,977 | 922,572 | -6,062 | 1,158,977 | 6,070,353 |
Gain (Loss) on Sale of Investments | 4,230,715 | 1,943,487 | -52,774 | 5,008,802 | 373,650 |
Gain (Loss) on Sale of Assets | 8,892 | 3,286 | 12,065 | 7,530 | -7,181 |
Other Unusual Items | 3,124,355 | - | - | 26,020 | - |
Pretax Income | 9,495,939 | 2,869,345 | -46,771 | 6,201,329 | 6,436,823 |
Income Tax Expense | 611,193 | 1,053,103 | 199,709 | 750,842 | 416,997 |
Earnings From Continuing Operations | 8,884,746 | 1,816,242 | -246,480 | 5,450,487 | 6,019,826 |
Earnings From Discontinued Operations | - | - | 6,500 | 11,572 | - |
Net Income to Company | 8,884,746 | 1,816,242 | -239,980 | 5,462,058 | 6,019,826 |
Minority Interest in Earnings | -2,095,454 | -345,921 | 99,210 | -18,048 | -360,665 |
Net Income | 6,789,292 | 1,470,321 | -140,770 | 5,444,010 | 5,659,161 |
Net Income to Common | 6,789,292 | 1,470,321 | -140,770 | 5,444,010 | 5,659,161 |
Net Income Growth | 361.76% | - | - | -3.80% | 174.96% |
Shares Outstanding (Basic) | 61,033 | 60,991 | 60,950 | 60,899 | 58,915 |
Shares Outstanding (Diluted) | 61,033 | 60,991 | 60,950 | 60,899 | 58,915 |
Shares Change (YoY) | 0.07% | 0.07% | 0.08% | 3.37% | 6.13% |
EPS (Basic) | 111.24 | 24.11 | -2.31 | 89.39 | 96.06 |
EPS (Diluted) | 111.24 | 24.11 | -2.31 | 89.39 | 96.06 |
EPS Growth | 361.44% | - | - | -6.94% | 159.09% |
Free Cash Flow | 1,301,561 | 875,092 | 250,091 | -1,329,220 | 1,170,222 |
Free Cash Flow Per Share | 21.33 | 14.35 | 4.10 | -21.83 | 19.86 |
Dividend Per Share | - | 33.000 | 4.000 | 10.000 | - |
Dividend Growth | - | 725.00% | -60.00% | - | - |
Gross Margin | 26.44% | 32.89% | 30.86% | 33.50% | 28.74% |
Operating Margin | 4.66% | 6.20% | -0.35% | 2.82% | 10.37% |
Profit Margin | 35.51% | 12.02% | -1.52% | 55.23% | 44.07% |
Free Cash Flow Margin | 6.81% | 7.15% | 2.71% | -13.49% | 9.11% |
EBITDA | 1,546,463 | 1,396,817 | 501,094 | 792,792 | 1,844,188 |
EBITDA Margin | 8.09% | 11.42% | 5.42% | 8.04% | 14.36% |
D&A For EBITDA | 655,487 | 638,111 | 533,268 | 514,845 | 512,986 |
EBIT | 890,976 | 758,706 | -32,174 | 277,947 | 1,331,201 |
EBIT Margin | 4.66% | 6.20% | -0.35% | 2.82% | 10.37% |
Effective Tax Rate | 6.44% | 36.70% | - | 12.11% | 6.48% |
Advertising Expenses | - | 27,109 | 44,467 | 44,223 | 34,139 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.