PT Griptha Putra Persada Tbk (IDX:GRPH)
Indonesia · Delayed Price · Currency is IDR 59.00
0.00 (0.00%)
Jul 23, 2026, 4:00 PM WIB
IDX:GRPH Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 34,576 | 34,483 | 29,069 | 26,212 | 22,611 | 14,665 | |
Revenue Growth (YoY) | 16.10% | 18.63% | 10.90% | 15.93% | 54.18% | 40.29% |
Cost of Revenue | 18,715 | 18,659 | 16,297 | 13,831 | 12,778 | 8,478 |
Gross Profit | 15,861 | 15,824 | 12,772 | 12,382 | 9,833 | 6,187 |
Selling, General & Admin | 7,287 | 7,477 | 6,921 | 6,735 | 5,696 | 5,996 |
Other Operating Expenses | 77.54 | 45.33 | -172.94 | 101.87 | 93.35 | -53.47 |
Operating Expenses | 9,925 | 10,083 | 8,376 | 8,389 | 7,158 | 5,942 |
Operating Income | 5,936 | 5,741 | 4,397 | 3,993 | 2,674 | 244.58 |
Interest Expense | -1,787 | -1,625 | -933 | -1,676 | -913.54 | -410.56 |
Interest & Investment Income | 2.23 | 3.35 | 28.13 | 1.96 | 1.8 | - |
Other Non Operating Income (Expenses) | -38.6 | -38.6 | -30.86 | -45.8 | -14 | - |
EBT Excluding Unusual Items | 4,113 | 4,081 | 3,461 | 2,274 | 1,749 | -165.98 |
Gain (Loss) on Sale of Assets | - | - | - | 80.02 | - | - |
Pretax Income | 4,113 | 4,081 | 3,461 | 2,354 | 1,749 | -165.98 |
Income Tax Expense | 935.05 | 939.02 | 236.66 | 1,083 | 387.15 | 180.3 |
Net Income | 3,178 | 3,142 | 3,224 | 1,271 | 1,362 | -346.29 |
Net Income to Common | 3,219 | 3,142 | 3,224 | 1,271 | 1,362 | -346.29 |
Net Income Growth | -4.11% | -2.55% | 153.78% | -6.68% | - | - |
Shares Outstanding (Basic) | 1,000 | 1,000 | 993 | 354 | 18 | 18 |
Shares Outstanding (Diluted) | 1,000 | 1,000 | 993 | 354 | 18 | 18 |
Shares Change (YoY) | - | 0.72% | 180.18% | 1868.71% | - | - |
EPS (Basic) | 3.22 | 3.14 | 3.25 | 3.59 | 75.64 | -19.24 |
EPS (Diluted) | 3.22 | 3.14 | 3.25 | 3.59 | 75.64 | -19.24 |
EPS Growth | -1.66% | -3.24% | -9.43% | -95.26% | - | - |
Free Cash Flow | -3,131 | -4,588 | -17,079 | -1,865 | -1,783 | -3,208 |
Free Cash Flow Per Share | -3.13 | -4.59 | -17.20 | -5.26 | -99.07 | -178.20 |
Gross Margin | 45.87% | 45.89% | 43.94% | 47.24% | 43.49% | 42.19% |
Operating Margin | 17.17% | 16.65% | 15.13% | 15.23% | 11.83% | 1.67% |
Profit Margin | 9.31% | 9.11% | 11.09% | 4.85% | 6.02% | -2.36% |
Free Cash Flow Margin | -9.05% | -13.31% | -58.75% | -7.11% | -7.89% | -21.87% |
EBITDA | 9,527 | 9,259 | 6,897 | 6,204 | 4,635 | 1,516 |
EBITDA Margin | 27.56% | 26.85% | 23.73% | 23.67% | 20.50% | 10.34% |
D&A For EBITDA | 3,591 | 3,518 | 2,500 | 2,211 | 1,961 | 1,271 |
EBIT | 5,936 | 5,741 | 4,397 | 3,993 | 2,674 | 244.58 |
EBIT Margin | 17.17% | 16.65% | 15.13% | 15.23% | 11.83% | 1.67% |
Effective Tax Rate | 22.73% | 23.01% | 6.84% | 46.02% | 22.14% | - |