PT Era Mandiri Cemerlang Tbk (IDX:IKAN)
Indonesia · Delayed Price · Currency is IDR 69.00
-3.00 (-4.17%)
Oct 27, 2026, 4:08 PM WIB
IDX:IKAN 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 |
| 116,827 | 122,557 | 116,759 | 143,806 | 113,336 | 111,367 | |
Revenue Growth | -8.39% | 4.97% | -18.81% | 26.88% | 1.77% | 31.57% |
Cost of Revenue | 96,775 | 102,694 | 97,342 | 116,845 | 95,043 | 94,943 |
Gross Profit | 20,051 | 19,863 | 19,418 | 26,961 | 18,293 | 16,424 |
Selling, General & Admin | 14,495 | 14,316 | 14,637 | 17,564 | 12,059 | 9,884 |
Other Operating Expenses | 979.66 | 1,030 | 1,003 | 1,910 | 1,008 | 1,561 |
Operating Expenses | 16,461 | 16,404 | 16,703 | 20,518 | 13,722 | 12,416 |
Operating Income | 3,591 | 3,459 | 2,715 | 6,442 | 4,571 | 4,008 |
Interest Expense | -3,969 | -4,113 | -3,853 | -3,884 | -2,741 | -3,381 |
Interest & Investment Income | 0.9 | 0.83 | 0.87 | 1.58 | 2.53 | 0.98 |
Currency Exchange Gain (Loss) | 1,584 | 1,540 | 1,917 | -283.8 | 1,058 | 1,725 |
Other Non Operating Income (Expenses) | -592.15 | -286.87 | -249.93 | -1,027 | -408.06 | -220.26 |
EBT Excluding Unusual Items | 614.78 | 599.35 | 530.44 | 1,249 | 2,482 | 2,133 |
Gain (Loss) on Sale of Assets | 114.18 | 138.94 | -0.48 | - | - | - |
Pretax Income | 728.96 | 738.29 | 529.96 | 1,249 | 2,482 | 2,133 |
Income Tax Expense | 147.85 | 181.43 | 97.73 | 315.01 | 445.63 | 533.04 |
Net Income | 581.11 | 556.86 | 432.23 | 934.25 | 2,036 | 1,600 |
Net Income to Common | 581.11 | 556.86 | 432.23 | 934.25 | 2,036 | 1,600 |
Net Income Growth | -1.54% | 28.83% | -53.73% | -54.11% | 27.27% | - |
Shares Outstanding (Basic) | 833 | 833 | 833 | 833 | 833 | 833 |
Shares Outstanding (Diluted) | 833 | 833 | 833 | 833 | 833 | 833 |
Shares Change | - | - | - | - | - | 7.14% |
EPS (Basic) | 0.70 | 0.67 | 0.52 | 1.12 | 2.44 | 1.92 |
EPS (Diluted) | 0.70 | 0.67 | 0.52 | 1.12 | 2.44 | 1.92 |
EPS Growth | -1.54% | 28.83% | -53.73% | -54.05% | 27.11% | - |
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 | 1,088 | 8,543 | -4,631 | -6,246 | 5,104 | 7,751 |
Free Cash Flow Per Share | 1.31 | 10.25 | -5.56 | -7.50 | 6.12 | 9.30 |
Gross Margin | 17.16% | 16.21% | 16.63% | 18.75% | 16.14% | 14.75% |
Operating Margin | 3.07% | 2.82% | 2.33% | 4.48% | 4.03% | 3.60% |
Profit Margin | 0.50% | 0.45% | 0.37% | 0.65% | 1.80% | 1.44% |
Free Cash Flow Margin | 0.93% | 6.97% | -3.97% | -4.34% | 4.50% | 6.96% |
EBITDA | 6,156 | 6,569 | 5,747 | 9,525 | 7,282 | 6,362 |
EBITDA Margin | 5.27% | 5.36% | 4.92% | 6.62% | 6.42% | 5.71% |
D&A For EBITDA | 2,565 | 3,110 | 3,032 | 3,083 | 2,711 | 2,353 |
EBIT | 3,591 | 3,459 | 2,715 | 6,442 | 4,571 | 4,008 |
EBIT Margin | 3.07% | 2.82% | 2.33% | 4.48% | 4.03% | 3.60% |
Effective Tax Rate | 20.28% | 24.57% | 18.44% | 25.21% | 17.96% | 24.99% |