IDX:GUNA 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
Revenue	1,758,053	1,444,400	1,400,953	1,411,870	1,305,757
Revenue Growth (YoY)	21.71%	3.10%	-0.77%	8.13%	-
Cost of Revenue	1,535,957	1,254,724	1,200,553	1,212,951	1,139,622
Gross Profit	222,096	189,676	200,400	198,919	166,135
Selling, General & Admin	82,204	80,381	70,217	58,452	54,219
Other Operating Expenses	2,427	-1,780	200.2	-4,259	-2,852
Operating Expenses	84,984	79,136	71,034	55,022	52,343
Operating Income	137,112	110,539	129,366	143,897	113,792
Interest Expense	-10,286	-9,121	-8,434	-9,210	-8,689
Interest & Investment Income	1,299	1,529	955.8	260.91	179.2
Earnings From Equity Investments	-	-	-154.21	436.52	153.19
Currency Exchange Gain (Loss)	-3,425	1,094	766.11	-592.43	269.53
Other Non Operating Income (Expenses)	-3,107	-3,352	-1,602	-1,437	-1,807
EBT Excluding Unusual Items	121,594	100,689	120,898	133,354	103,898
Gain (Loss) on Sale of Assets	125.23	390.82	220.56	380.83	190.58
Pretax Income	121,719	101,080	121,119	133,735	104,431
Income Tax Expense	27,191	22,487	26,309	29,708	22,342
Earnings From Continuing Operations	94,528	78,594	94,810	104,027	82,089
Minority Interest in Earnings	-32,375	-18,789	-33,500	-40,846	-20,600
Net Income	62,152	59,805	61,310	63,182	61,489
Net Income to Common	62,152	59,805	61,310	63,182	61,489
Net Income Growth	3.92%	-2.46%	-2.96%	2.75%	-
Shares Outstanding (Basic)	2,500	2,500	2,000	2,000	2,000
Shares Outstanding (Diluted)	2,500	2,500	2,000	2,000	2,000
Shares Change (YoY)	-	25.00%	-	-	-
EPS (Basic)	24.86	23.92	30.66	31.59	30.74
EPS (Diluted)	24.86	23.92	30.66	31.59	30.74
EPS Growth	3.92%	-21.96%	-2.96%	2.75%	-
Free Cash Flow	60,112	-122,823	114,174	38,208	74,278
Free Cash Flow Per Share	24.05	-49.13	57.09	19.10	37.14
Dividend Per Share	-	7.180	-	-	-
Gross Margin	12.63%	13.13%	14.31%	14.09%	12.72%
Operating Margin	7.80%	7.65%	9.23%	10.19%	8.71%
Profit Margin	3.54%	4.14%	4.38%	4.47%	4.71%
Free Cash Flow Margin	3.42%	-8.50%	8.15%	2.71%	5.69%
EBITDA	161,087	135,653	155,002	171,154	141,853
EBITDA Margin	9.16%	9.39%	11.06%	12.12%	10.86%
D&A For EBITDA	23,975	25,114	25,636	27,258	28,061
EBIT	137,112	110,539	129,366	143,897	113,792
EBIT Margin	7.80%	7.65%	9.23%	10.19%	8.71%
Effective Tax Rate	22.34%	22.25%	21.72%	22.21%	21.39%
Advertising Expenses	2,530	1,356	922.32	1,094	244.41

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.