PT Golden Energy Mines Tbk (IDX:GEMS)
Indonesia · Delayed Price · Currency is IDR 7,150.00
-100.00 (-1.38%)
Oct 30, 2026, 4:02 PM WIB
IDX:GEMS Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 2,765 | 2,414 | 2,706 | 2,902 | 2,920 | 1,586 | |
Revenue Growth | 11.37% | -10.77% | -6.77% | -0.62% | 84.11% | 49.42% |
Cost of Revenue | 1,892 | 1,655 | 1,612 | 1,766 | 1,614 | 836.44 |
Gross Profit | 872.5 | 759.23 | 1,093 | 1,136 | 1,306 | 749.51 |
Selling, General & Admin | 396.15 | 375.64 | 407.57 | 415.04 | 375.26 | 270.2 |
Other Operating Expenses | 10.01 | 15.1 | 44.5 | 26.51 | 12.84 | 6.24 |
Operating Expenses | 410.68 | 396.15 | 460.4 | 441.97 | 388.87 | 278.29 |
Operating Income | 461.82 | 363.09 | 632.65 | 694.06 | 916.81 | 471.22 |
Interest Expense | -6.29 | -6.17 | -5.77 | -7.44 | -8.94 | -7.63 |
Interest & Investment Income | 7.2 | 7.76 | 10.61 | 11.12 | 2.4 | 3.3 |
Currency Exchange Gain (Loss) | -6.92 | 0.19 | 6.2 | -6.45 | -6.75 | -0.71 |
Other Non Operating Income (Expenses) | -10.25 | -10.69 | -7.94 | -8.31 | -4.83 | -5.35 |
EBT Excluding Unusual Items | 445.57 | 354.18 | 635.76 | 682.98 | 898.69 | 460.84 |
Pretax Income | 445.57 | 354.18 | 635.76 | 682.98 | 898.69 | 460.84 |
Income Tax Expense | 114.14 | 94.39 | 152.63 | 154.23 | 202.78 | 106.82 |
Earnings From Continuing Operations | 331.43 | 259.79 | 483.13 | 528.75 | 695.91 | 354.02 |
Minority Interest in Earnings | -4.91 | -1.55 | -9.33 | -10.37 | -15.54 | -6.02 |
Net Income | 326.53 | 258.23 | 473.81 | 518.38 | 680.37 | 348 |
Net Income to Common | 326.53 | 258.23 | 473.81 | 518.38 | 680.37 | 348 |
Net Income Growth | 5.82% | -45.50% | -8.60% | -23.81% | 95.51% | 270.49% |
Shares Outstanding (Basic) | 5,882 | 5,882 | 5,882 | 5,882 | 5,882 | 5,882 |
Shares Outstanding (Diluted) | 5,882 | 5,882 | 5,882 | 5,882 | 5,882 | 5,882 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.06 | 0.04 | 0.08 | 0.09 | 0.12 | 0.06 |
EPS (Diluted) | 0.06 | 0.04 | 0.08 | 0.09 | 0.12 | 0.06 |
EPS Growth | 5.82% | -45.50% | -8.60% | -23.81% | 95.51% | 270.49% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 320.25 | 227.67 | 466.37 | 301.05 | 689.93 | 366.59 |
Free Cash Flow Per Share | 0.05 | 0.04 | 0.08 | 0.05 | 0.12 | 0.06 |
Dividend Per Share | - | - | 0.085 | 0.085 | 0.071 | 0.052 |
Dividend Growth | - | - | 0.89% | 18.42% | 37.70% | 510.00% |
Gross Margin | 31.56% | 31.45% | 40.40% | 39.15% | 44.72% | 47.26% |
Operating Margin | 16.70% | 15.04% | 23.38% | 23.92% | 31.40% | 29.71% |
Profit Margin | 11.81% | 10.70% | 17.51% | 17.86% | 23.30% | 21.94% |
Free Cash Flow Margin | 11.58% | 9.43% | 17.24% | 10.37% | 23.63% | 23.11% |
EBITDA | 501.83 | 403.56 | 679.78 | 753.02 | 934.12 | 487.45 |
EBITDA Margin | 18.15% | 16.72% | 25.13% | 25.95% | 31.99% | 30.73% |
D&A For EBITDA | 40 | 40.47 | 47.13 | 58.96 | 17.31 | 16.22 |
EBIT | 461.82 | 363.09 | 632.65 | 694.06 | 916.81 | 471.22 |
EBIT Margin | 16.70% | 15.04% | 23.38% | 23.92% | 31.40% | 29.71% |
Effective Tax Rate | 25.62% | 26.65% | 24.01% | 22.58% | 22.56% | 23.18% |