PT Indonesia Pondasi Raya Tbk (IDX:IDPR)
Indonesia · Delayed Price · Currency is IDR 260.00
-2.00 (-0.76%)
Aug 21, 2026, 3:46 PM WIB
IDX:IDPR 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 | 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 |
| 1,546,933 | 1,221,164 | 1,115,262 | 1,289,583 | 1,060,125 | 872,574 | |
Revenue Growth | 32.00% | 9.50% | -13.52% | 21.64% | 21.49% | 33.76% |
Cost of Revenue | 1,330,540 | 1,004,124 | 928,931 | 1,096,830 | 914,077 | 853,283 |
Gross Profit | 216,393 | 217,041 | 186,330 | 192,753 | 146,048 | 19,291 |
Selling, General & Admin | 100,792 | 101,020 | 92,353 | 89,223 | 95,124 | 89,337 |
Other Operating Expenses | 39,048 | 45,019 | 19,815 | 19,010 | 7,964 | 32,335 |
Operating Expenses | 139,840 | 146,039 | 112,168 | 108,234 | 103,088 | 121,672 |
Operating Income | 76,553 | 71,002 | 74,163 | 84,519 | 42,960 | -102,380 |
Interest Expense | -37,248 | -37,765 | -42,424 | -46,698 | -37,856 | -38,911 |
Interest & Investment Income | 67.06 | 92.95 | 89.95 | 25.11 | 27.86 | 50.96 |
Earnings From Equity Investments | - | - | - | - | - | -84.54 |
Currency Exchange Gain (Loss) | -379.25 | -474.21 | -61.7 | -109.7 | -272.37 | -54.85 |
Other Non Operating Income (Expenses) | -3,375 | -3,516 | -4,158 | -3,044 | -4,913 | -1,428 |
EBT Excluding Unusual Items | 35,618 | 29,339 | 27,609 | 34,693 | -54.12 | -142,808 |
Gain (Loss) on Sale of Assets | 93.72 | 93.72 | 159.46 | 996.04 | 1,203 | 1,195 |
Pretax Income | 35,711 | 29,433 | 27,769 | 35,689 | 1,149 | -141,612 |
Income Tax Expense | 2,139 | 3,053 | 2,821 | 2,511 | 2,440 | 2,463 |
Earnings From Continuing Operations | 33,572 | 26,380 | 24,948 | 33,178 | -1,291 | -144,075 |
Minority Interest in Earnings | -1,353 | -310.3 | -1,718 | 5,004 | -6,148 | 6,879 |
Net Income | 32,220 | 26,070 | 23,230 | 38,182 | -7,439 | -137,196 |
Net Income to Common | 32,220 | 26,070 | 23,230 | 38,182 | -7,439 | -137,196 |
Net Income Growth | 21.88% | 12.22% | -39.16% | - | - | - |
Shares Outstanding (Basic) | 2,003 | 2,003 | 2,003 | 2,003 | 2,003 | 2,003 |
Shares Outstanding (Diluted) | 2,003 | 2,003 | 2,003 | 2,003 | 2,003 | 2,003 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 16.09 | 13.02 | 11.60 | 19.06 | -3.71 | -68.50 |
EPS (Diluted) | 16.09 | 13.02 | 11.60 | 19.06 | -3.71 | -68.50 |
EPS Growth | 21.88% | 12.22% | -39.16% | - | - | - |
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 | -35,902 | 42,630 | 129,675 | 13,982 | -63,945 | 1,499 |
Free Cash Flow Per Share | -17.92 | 21.28 | 64.74 | 6.98 | -31.93 | 0.75 |
Dividend Per Share | - | - | 5.000 | 5.000 | 1.000 | 1.000 |
Dividend Growth | - | - | 0% | 400.00% | 0% | -80.00% |
Gross Margin | 13.99% | 17.77% | 16.71% | 14.95% | 13.78% | 2.21% |
Operating Margin | 4.95% | 5.81% | 6.65% | 6.55% | 4.05% | -11.73% |
Profit Margin | 2.08% | 2.14% | 2.08% | 2.96% | -0.70% | -15.72% |
Free Cash Flow Margin | -2.32% | 3.49% | 11.63% | 1.08% | -6.03% | 0.17% |
EBITDA | 146,880 | 151,124 | 160,889 | 179,017 | 149,617 | 13,768 |
EBITDA Margin | 9.50% | 12.38% | 14.43% | 13.88% | 14.11% | 1.58% |
D&A For EBITDA | 70,327 | 80,122 | 86,726 | 94,498 | 106,658 | 116,149 |
EBIT | 76,553 | 71,002 | 74,163 | 84,519 | 42,960 | -102,380 |
EBIT Margin | 4.95% | 5.81% | 6.65% | 6.55% | 4.05% | -11.73% |
Effective Tax Rate | 5.99% | 10.37% | 10.16% | 7.03% | 212.34% | - |