PT Champion Pacific Indonesia Tbk (IDX:IGAR)
Indonesia · Delayed Price · Currency is IDR 474.00
+4.00 (0.85%)
Aug 31, 2026, 3:18 PM WIB
IDX:IGAR 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 |
| 959,482 | 917,317 | 869,135 | 857,775 | 1,083,673 | 970,112 | |
Revenue Growth | 7.49% | 5.54% | 1.32% | -20.85% | 11.71% | 31.20% |
Cost of Revenue | 802,203 | 780,143 | 745,148 | 743,340 | 907,223 | 791,848 |
Gross Profit | 157,280 | 137,174 | 123,987 | 114,435 | 176,449 | 178,264 |
Selling, General & Admin | 55,433 | 52,242 | 48,596 | 49,532 | 53,955 | 54,574 |
Research & Development | 4,716 | 5,065 | 4,693 | 4,633 | 4,372 | 1,890 |
Other Operating Expenses | -9,620 | -8,276 | -3,071 | -1,924 | -11,344 | -7,918 |
Operating Expenses | 50,529 | 49,032 | 50,217 | 52,241 | 46,983 | 48,546 |
Operating Income | 106,751 | 88,142 | 73,769 | 62,194 | 129,466 | 129,719 |
Interest Expense | -287.37 | -230.43 | -375.19 | -347.31 | -288.72 | -254.12 |
Interest & Investment Income | 15,313 | 18,632 | 18,707 | 11,261 | 5,029 | 5,157 |
Currency Exchange Gain (Loss) | -615.99 | 444.86 | -1,485 | -2,546 | 3,512 | 476.48 |
EBT Excluding Unusual Items | 121,333 | 106,989 | 90,616 | 70,561 | 137,719 | 135,098 |
Gain (Loss) on Sale of Assets | 208.63 | 194.13 | 380.7 | 979.79 | -4,340 | 850.94 |
Pretax Income | 121,541 | 107,183 | 90,996 | 71,541 | 133,379 | 135,949 |
Income Tax Expense | 23,345 | 20,696 | 18,522 | 14,898 | 31,065 | 31,915 |
Earnings From Continuing Operations | 98,196 | 86,487 | 72,474 | 56,643 | 102,314 | 104,034 |
Minority Interest in Earnings | -29,967 | -27,024 | -22,453 | -18,240 | -30,842 | -30,769 |
Net Income | 68,229 | 59,463 | 50,021 | 38,403 | 71,472 | 73,265 |
Net Income to Common | 68,229 | 59,463 | 50,021 | 38,403 | 71,472 | 73,265 |
Net Income Growth | 29.41% | 18.88% | 30.25% | -46.27% | -2.45% | 66.05% |
Shares Outstanding (Basic) | 929 | 929 | 925 | 965 | 972 | 972 |
Shares Outstanding (Diluted) | 929 | 929 | 925 | 965 | 972 | 972 |
Shares Change | 2.19% | 0.37% | -4.14% | -0.73% | - | - |
EPS (Basic) | 73.47 | 64.03 | 54.07 | 39.79 | 73.52 | 75.36 |
EPS (Diluted) | 73.47 | 64.03 | 54.07 | 39.79 | 73.52 | 75.36 |
EPS Growth | 26.64% | 18.43% | 35.88% | -45.88% | -2.45% | 66.06% |
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 | 56,030 | 59,945 | 56,724 | 175,375 | -2,881 | 50,543 |
Free Cash Flow Per Share | 60.34 | 64.55 | 61.31 | 181.72 | -2.96 | 51.99 |
Dividend Per Share | 5.000 | 5.000 | 5.000 | - | - | 5.000 |
Dividend Growth | 0% | 0% | - | - | - | 0% |
Gross Margin | 16.39% | 14.95% | 14.27% | 13.34% | 16.28% | 18.38% |
Operating Margin | 11.13% | 9.61% | 8.49% | 7.25% | 11.95% | 13.37% |
Profit Margin | 7.11% | 6.48% | 5.75% | 4.48% | 6.59% | 7.55% |
Free Cash Flow Margin | 5.84% | 6.54% | 6.53% | 20.45% | -0.27% | 5.21% |
EBITDA | 132,286 | 110,822 | 95,998 | 83,436 | 151,747 | 151,511 |
EBITDA Margin | 13.79% | 12.08% | 11.04% | 9.73% | 14.00% | 15.62% |
D&A For EBITDA | 25,535 | 22,680 | 22,228 | 21,242 | 22,281 | 21,792 |
EBIT | 106,751 | 88,142 | 73,769 | 62,194 | 129,466 | 129,719 |
EBIT Margin | 11.13% | 9.61% | 8.49% | 7.25% | 11.95% | 13.37% |
Effective Tax Rate | 19.21% | 19.31% | 20.36% | 20.82% | 23.29% | 23.47% |
Advertising Expenses | - | 403.22 | 387.83 | 700.2 | 599.92 | 438.96 |