PT. Indo-Rama Synthetics Tbk (IDX:INDR)

IDX:INDR Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	778.77	877.66	785.6	936.14	884.1
Revenue Growth (YoY)	-11.27%	11.72%	-16.08%	5.89%	50.09%
Cost of Revenue	766.64	870.01	806.71	855.33	754.33
Gross Profit	12.13	7.65	-21.12	80.81	129.77
Selling, General & Admin	23.26	25.27	22.56	23.22	23.23
Operating Expenses	23.26	25.27	22.56	23.22	23.24
Operating Income	-11.13	-17.61	-43.67	57.59	106.53
Interest Expense	-5.45	-6.75	-6.34	-1.39	-2.1
Interest & Investment Income	0.7	0.5	0.34	0.44	0.41
Earnings From Equity Investments	-0	-0	-0	-0	-0
Currency Exchange Gain (Loss)	-0.4	-2.79	-2.48	-6.33	-1.63
Other Non Operating Income (Expenses)	0.29	0.93	1.53	1.68	0.55
EBT Excluding Unusual Items	-15.99	-25.72	-50.63	51.98	103.75
Gain (Loss) on Sale of Assets	-0.12	3.37	-0.46	0	-2.89
Other Unusual Items	-	-	-	-	0.02
Pretax Income	-16.11	-22.35	-51.09	51.99	100.88
Income Tax Expense	-4.51	-8.56	-10.28	9.45	16.31
Earnings From Continuing Operations	-11.59	-13.79	-40.81	42.53	84.57
Minority Interest in Earnings	-4.57	-2.45	0	0	0
Net Income	-16.16	-16.24	-40.81	42.54	84.57
Net Income to Common	-16.16	-16.24	-40.81	42.54	84.57
Net Income Growth	-	-	-	-49.70%	1257.01%
Shares Outstanding (Basic)	654	654	654	654	654
Shares Outstanding (Diluted)	654	654	654	654	654
EPS (Basic)	-0.02	-0.02	-0.06	0.07	0.13
EPS (Diluted)	-0.02	-0.02	-0.06	0.07	0.13
EPS Growth	-	-	-	-49.70%	1257.01%
Free Cash Flow	-4.14	14.48	13.73	-18.96	61.78
Free Cash Flow Per Share	-0.01	0.02	0.02	-0.03	0.09
Dividend Per Share	-	-	-	0.015	0.066
Dividend Growth	-	-	-	-76.58%	-
Gross Margin	1.56%	0.87%	-2.69%	8.63%	14.68%
Operating Margin	-1.43%	-2.01%	-5.56%	6.15%	12.05%
Profit Margin	-2.08%	-1.85%	-5.19%	4.54%	9.57%
Free Cash Flow Margin	-0.53%	1.65%	1.75%	-2.02%	6.99%
EBITDA	-3.43	17.46	-10.49	89.58	137.94
EBITDA Margin	-0.44%	1.99%	-1.33%	9.57%	15.60%
D&A For EBITDA	7.7	35.07	33.18	31.99	31.41
EBIT	-11.13	-17.61	-43.67	57.59	106.53
EBIT Margin	-1.43%	-2.01%	-5.56%	6.15%	12.05%
Effective Tax Rate	-	-	-	18.18%	16.17%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.