PT Intanwijaya Internasional Tbk (IDX:INCI)
Indonesia · Delayed Price · Currency is IDR 815.00
+10.00 (1.24%)
Sep 18, 2026, 4:00 PM WIB
IDX:INCI 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 |
| 450,680 | 384,603 | 390,527 | 378,122 | 478,207 | 520,717 | |
Revenue Growth | 14.75% | -1.52% | 3.28% | -20.93% | -8.16% | 32.16% |
Cost of Revenue | 353,375 | 304,432 | 306,226 | 303,859 | 397,402 | 453,289 |
Gross Profit | 97,305 | 80,171 | 84,301 | 74,263 | 80,804 | 67,428 |
Selling, General & Admin | 62,064 | 57,366 | 59,726 | 52,191 | 55,602 | 54,934 |
Other Operating Expenses | -182.63 | 148.92 | -787.71 | 127.75 | -563.39 | -166.26 |
Operating Expenses | 61,881 | 57,515 | 58,938 | 52,319 | 55,039 | 54,768 |
Operating Income | 35,424 | 22,656 | 25,363 | 21,944 | 25,766 | 12,661 |
Interest Expense | -25.43 | -1.78 | - | -20.53 | -26.44 | -67.51 |
Interest & Investment Income | 4,314 | 4,384 | 3,807 | 2,184 | 1,103 | 1,279 |
Currency Exchange Gain (Loss) | 12,494 | 3,405 | 3,087 | -1,154 | 5,158 | 634.07 |
Other Non Operating Income (Expenses) | -82.49 | -162 | -54.02 | -286.53 | -496.15 | -716.85 |
EBT Excluding Unusual Items | 52,124 | 30,282 | 32,203 | 22,668 | 31,504 | 13,789 |
Gain (Loss) on Sale of Assets | 1,119 | 916.71 | 65 | - | - | - |
Asset Writedown | 528 | 285.17 | - | - | - | - |
Pretax Income | 53,770 | 31,483 | 32,268 | 22,668 | 31,504 | 13,789 |
Income Tax Expense | 8,585 | 5,538 | 6,420 | 5,169 | 7,002 | 2,752 |
Earnings From Continuing Operations | 45,186 | 25,945 | 25,848 | 17,499 | 24,502 | 11,037 |
Minority Interest in Earnings | -16.66 | -16.12 | -12.54 | 1.85 | -87.34 | -0.53 |
Net Income | 45,169 | 25,929 | 25,836 | 17,501 | 24,415 | 11,036 |
Net Income to Common | 45,169 | 25,929 | 25,836 | 17,501 | 24,415 | 11,036 |
Net Income Growth | 97.71% | 0.36% | 47.63% | -28.32% | 121.22% | -63.29% |
Shares Outstanding (Basic) | 208 | 208 | 208 | 208 | 208 | 208 |
Shares Outstanding (Diluted) | 208 | 208 | 208 | 208 | 208 | 208 |
Shares Change | - | - | - | -0.00% | - | - |
EPS (Basic) | 217.52 | 124.86 | 124.41 | 84.28 | 117.57 | 53.15 |
EPS (Diluted) | 217.52 | 124.86 | 124.41 | 84.28 | 117.57 | 53.15 |
EPS Growth | 97.71% | 0.36% | 47.63% | -28.32% | 121.22% | -63.29% |
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 | 41,336 | 34,415 | 38,605 | 37,156 | 15,592 | -17,269 |
Free Cash Flow Per Share | 199.06 | 165.73 | 185.91 | 178.93 | 75.08 | -83.16 |
Dividend Per Share | - | - | 35.000 | 35.000 | - | - |
Dividend Growth | - | - | 0% | 48.23% | - | - |
Gross Margin | 21.59% | 20.84% | 21.59% | 19.64% | 16.90% | 12.95% |
Operating Margin | 7.86% | 5.89% | 6.49% | 5.80% | 5.39% | 2.43% |
Profit Margin | 10.02% | 6.74% | 6.62% | 4.63% | 5.11% | 2.12% |
Free Cash Flow Margin | 9.17% | 8.95% | 9.88% | 9.83% | 3.26% | -3.32% |
EBITDA | 38,845 | 25,781 | 28,466 | 24,981 | 29,449 | 16,896 |
EBITDA Margin | 8.62% | 6.70% | 7.29% | 6.61% | 6.16% | 3.25% |
D&A For EBITDA | 3,422 | 3,125 | 3,104 | 3,036 | 3,683 | 4,235 |
EBIT | 35,424 | 22,656 | 25,363 | 21,944 | 25,766 | 12,661 |
EBIT Margin | 7.86% | 5.89% | 6.49% | 5.80% | 5.39% | 2.43% |
Effective Tax Rate | 15.96% | 17.59% | 19.89% | 22.80% | 22.23% | 19.96% |
Advertising Expenses | - | 103.3 | 51.53 | 55.34 | 123.27 | 124.46 |