IDX:IPOL Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	241.58	211.93	193.86	227.7	239.41
Revenue Growth (YoY)	13.99%	9.32%	-14.86%	-4.89%	20.98%
Cost of Revenue	199.1	172.81	159.61	185.21	187.55
Gross Profit	42.48	39.11	34.25	42.49	51.86
Selling, General & Admin	32.94	33.76	30.14	32.96	34.77
Other Operating Expenses	-2.41	-1.5	-1.16	-0.53	-0.5
Operating Expenses	30.54	32.27	28.98	32.43	34.27
Operating Income	11.95	6.85	5.27	10.06	17.59
Interest Expense	-7.84	-5.56	-5	-4.27	-3.98
Interest & Investment Income	0.09	0.16	0.19	0.17	0.22
Currency Exchange Gain (Loss)	-1.96	0.55	0.46	-0.96	-0.32
EBT Excluding Unusual Items	2.24	1.99	0.94	4.99	13.51
Gain (Loss) on Sale of Assets	0.07	0.04	0.03	0.04	0.01
Pretax Income	2.32	2.04	0.97	5.03	13.52
Income Tax Expense	1.13	0.88	0.54	1.29	4.02
Earnings From Continuing Operations	1.18	1.16	0.43	3.75	9.5
Minority Interest in Earnings	-0.13	-0.1	-0.15	-0.57	-0.67
Net Income	1.05	1.06	0.29	3.18	8.83
Net Income to Common	1.05	1.06	0.29	3.18	8.83
Net Income Growth	-0.66%	270.92%	-91.02%	-64.00%	11.98%
Shares Outstanding (Basic)	6,443	6,443	6,443	6,443	6,443
Shares Outstanding (Diluted)	6,443	6,443	6,443	6,443	6,443
EPS (Basic)	0.00	0.00	0.00	0.00	0.00
EPS (Diluted)	0.00	0.00	0.00	0.00	0.00
EPS Growth	-	317.95%	-92.07%	-64.09%	12.02%
Free Cash Flow	-1.95	-84.17	-6.68	-2.29	-9.22
Free Cash Flow Per Share	-	-0.01	-0.00	-	-0.00
Dividend Per Share	-	-	-	-	0.000
Dividend Growth	-	-	-	-	7.52%
Gross Margin	17.59%	18.46%	17.67%	18.66%	21.66%
Operating Margin	4.94%	3.23%	2.72%	4.42%	7.35%
Profit Margin	0.44%	0.50%	0.15%	1.40%	3.69%
Free Cash Flow Margin	-0.81%	-39.72%	-3.45%	-1.01%	-3.85%
EBITDA	29.23	19.28	16.8	21.14	28.73
EBITDA Margin	12.10%	9.10%	8.66%	9.29%	12.00%
D&A For EBITDA	17.28	12.43	11.52	11.09	11.14
EBIT	11.95	6.85	5.27	10.06	17.59
EBIT Margin	4.94%	3.23%	2.72%	4.42%	7.35%
Effective Tax Rate	49.00%	43.18%	55.35%	25.56%	29.72%

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