PT Ever Shine Tex Tbk Income Statement

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

Millions USD. 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	26.88	25.85	22.33	28.56	30.73	23.95
Revenue Growth (YoY)	8.77%	15.74%	-21.80%	-7.06%	28.30%	-19.89%
Cost of Revenue	22.9	21.94	18.41	24.98	25.84	22.24
Gross Profit	3.98	3.91	3.92	3.58	4.89	1.71
Selling, General & Admin	2.54	2.46	2.58	2.78	2.68	2.52
Other Operating Expenses	-0.29	0.01	-0.14	-0.31	-0.4	-0.75
Operating Expenses	2.25	2.47	2.44	2.47	2.28	1.77
Operating Income	1.73	1.44	1.48	1.11	2.61	-0.06
Interest Expense	-1.08	-1.15	-1.36	-1.2	-1.12	-1.51
Interest & Investment Income	1.16	1.16	1.34	0.67	0.02	0.63
Currency Exchange Gain (Loss)	-	-	-	-	0.07	0.08
Other Non Operating Income (Expenses)	-0.43	-0.42	-0.22	-0.34	-0.12	-0.11
EBT Excluding Unusual Items	1.38	1.03	1.24	0.24	1.46	-0.97
Gain (Loss) on Sale of Assets	-	-	-	-	0	0.08
Pretax Income	1.38	1.03	1.24	0.24	1.46	-0.89
Income Tax Expense	0.34	0.35	-0.06	0.17	-0.15	-0.31
Earnings From Continuing Operations	1.04	0.67	1.3	0.07	1.61	-0.58
Net Income to Company	1.04	0.67	1.3	0.07	1.61	-0.58
Minority Interest in Earnings	0	-0	-0	0	-	0
Net Income	1.04	0.67	1.3	0.07	1.61	-0.58
Net Income to Common	1.04	0.67	1.3	0.07	1.61	-0.58
Net Income Growth	-0.86%	-48.24%	1863.35%	-95.88%	-	-
Shares Outstanding (Basic)	2,015	2,015	2,015	2,015	2,015	2,015
Shares Outstanding (Diluted)	2,015	2,015	2,015	2,015	2,015	2,015
EPS (Basic)	0.00	0.00	0.00	0.00	0.00	-0.00
EPS (Diluted)	0.00	0.00	0.00	0.00	0.00	-0.00
EPS Growth	-0.96%	-48.30%	1918.75%	-96.00%	-	-
Free Cash Flow	1.54	3.99	1.39	3	5.24	4.11
Free Cash Flow Per Share	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share	-	-	-	-	0.000	-
Gross Margin	14.81%	15.11%	17.56%	12.53%	15.91%	7.14%
Operating Margin	6.44%	5.56%	6.64%	3.88%	8.51%	-0.26%
Profit Margin	3.87%	2.61%	5.84%	0.23%	5.25%	-2.41%
Free Cash Flow Margin	5.72%	15.44%	6.21%	10.50%	17.07%	17.17%
EBITDA	4.58	3.67	3.56	2.98	4.69	2.23
EBITDA Margin	17.06%	14.18%	15.95%	10.43%	15.25%	9.30%
D&A For EBITDA	2.85	2.23	2.08	1.87	2.07	2.29
EBIT	1.73	1.44	1.48	1.11	2.61	-0.06
EBIT Margin	6.44%	5.56%	6.64%	3.88%	8.51%	-0.26%
Effective Tax Rate	24.86%	34.30%	-	72.47%	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.