PT Eratex Djaja Tbk (IDX:ERTX)

PT Eratex Djaja Tbk Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	116.83	109.07	120.7	110.08	93.7
Revenue Growth (YoY)	7.11%	-9.64%	9.65%	17.48%	23.88%
Cost of Revenue	106.74	99.47	108.89	99.53	86.95
Gross Profit	10.09	9.6	11.81	10.56	6.75
Selling, General & Admin	5.59	5.53	5.72	4.17	3.83
Other Operating Expenses	-0.27	-0.23	0.01	-0.18	0.03
Operating Expenses	5.33	5.3	5.72	3.98	3.86
Operating Income	4.76	4.3	6.09	6.57	2.89
Interest Expense	-2.29	-2.56	-2.63	-1.64	-1.36
Interest & Investment Income	0.03	0.01	0.01	0	0
Earnings From Equity Investments	0.03	0.1	-	-	-
Currency Exchange Gain (Loss)	0.12	0.17	-0.05	0.08	0.06
Other Non Operating Income (Expenses)	-	-0.13	-	-	0.36
EBT Excluding Unusual Items	2.64	1.89	3.41	5.02	1.95
Gain (Loss) on Sale of Assets	0.01	-0.04	-0.09	0.01	-
Pretax Income	2.65	1.85	3.32	5.03	1.95
Income Tax Expense	0.54	0.35	0.59	1.12	0.37
Earnings From Continuing Operations	2.1	1.5	2.73	3.92	1.58
Net Income	2.1	1.5	2.73	3.92	1.58
Net Income to Common	2.1	1.5	2.73	3.92	1.58
Net Income Growth	40.28%	-45.10%	-30.27%	147.29%	-
Shares Outstanding (Basic)	1,315	1,249	1,300	1,305	1,320
Shares Outstanding (Diluted)	1,315	1,249	1,300	1,305	1,320
Shares Change (YoY)	5.21%	-3.92%	-0.38%	-1.08%	2.58%
EPS (Basic)	0.00	0.00	0.00	0.00	0.00
EPS (Diluted)	0.00	0.00	0.00	0.00	0.00
EPS Growth	33.33%	-42.86%	-30.00%	150.00%	-
Free Cash Flow	9.29	-1.42	4.86	-3.21	-3.31
Free Cash Flow Per Share	0.01	-0.00	0.00	-0.00	-0.00
Dividend Per Share	-	-	-	0.001	0.000
Dividend Growth	-	-	-	268.14%	-
Gross Margin	8.63%	8.80%	9.79%	9.59%	7.20%
Operating Margin	4.07%	3.94%	5.04%	5.97%	3.08%
Profit Margin	1.80%	1.38%	2.26%	3.56%	1.69%
Free Cash Flow Margin	7.95%	-1.30%	4.03%	-2.91%	-3.53%
EBITDA	6.99	6.43	8.08	8.41	4.7
EBITDA Margin	5.98%	5.89%	6.69%	7.64%	5.01%
D&A For EBITDA	2.23	2.13	1.99	1.84	1.81
EBIT	4.76	4.3	6.09	6.57	2.89
EBIT Margin	4.07%	3.94%	5.04%	5.97%	3.08%
Effective Tax Rate	20.56%	18.77%	17.85%	22.17%	18.78%

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