IDX:JIHD Income Statement

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,636,995	1,624,023	1,465,918	1,266,978	902,939	906,265
Revenue Growth (YoY)	3.63%	10.79%	15.70%	40.32%	-0.37%	-37.41%
Cost of Revenue	357,648	356,189	316,768	294,151	256,383	262,954
Gross Profit	1,279,348	1,267,834	1,149,150	972,827	646,556	643,310
Selling, General & Admin	1,165,473	1,142,274	1,021,956	911,279	835,421	836,150
Operating Expenses	1,162,644	1,139,445	1,033,483	913,699	831,677	838,905
Operating Income	116,704	128,389	115,667	59,129	-185,121	-195,595
Interest Expense	-22,108	-26,602	-19,957	-33,954	-39,010	-5,251
Interest & Investment Income	19,534	15,841	10,448	6,520	5,470	7,600
Earnings From Equity Investments	25,749	38,307	1,446	670.71	-23,089	8,894
Currency Exchange Gain (Loss)	3,126	1,468	-404.29	-278.28	831.82	575.61
Other Non Operating Income (Expenses)	272,675	260,408	214,244	187,079	189,303	176,502
EBT Excluding Unusual Items	415,680	417,812	321,443	219,166	-51,614	-7,275
Gain (Loss) on Sale of Assets	305.84	159.2	22.5	264.11	-6.21	508.78
Pretax Income	415,986	417,971	321,466	219,430	-51,620	-6,766
Income Tax Expense	119,412	118,744	107,341	86,855	61,999	55,775
Earnings From Continuing Operations	296,574	299,227	214,125	132,575	-113,618	-62,541
Minority Interest in Earnings	-185,669	-175,726	-161,535	-128,704	9,380	29,992
Net Income	110,905	123,501	52,589	3,871	-104,239	-32,549
Net Income to Common	110,905	123,501	52,589	3,871	-104,239	-32,549
Net Income Growth	22.99%	134.84%	1258.52%	-	-	-
Shares Outstanding (Basic)	2,329	2,329	2,329	2,329	2,329	2,329
Shares Outstanding (Diluted)	2,329	2,329	2,329	2,329	2,329	2,329
EPS (Basic)	47.62	53.03	22.58	1.66	-44.76	-13.98
EPS (Diluted)	47.62	53.03	22.58	1.66	-44.76	-13.98
EPS Growth	22.99%	134.84%	1258.52%	-	-	-
Free Cash Flow	358,528	367,187	356,767	288,306	107,680	-92,333
Free Cash Flow Per Share	153.94	157.66	153.18	123.79	46.23	-39.64
Gross Margin	78.15%	78.07%	78.39%	76.78%	71.61%	70.98%
Operating Margin	7.13%	7.91%	7.89%	4.67%	-20.50%	-21.58%
Profit Margin	6.78%	7.61%	3.59%	0.31%	-11.54%	-3.59%
Free Cash Flow Margin	21.90%	22.61%	24.34%	22.75%	11.92%	-10.19%
EBITDA	287,666	298,398	295,628	242,073	28,817	17,262
EBITDA Margin	17.57%	18.37%	20.17%	19.11%	3.19%	1.91%
D&A For EBITDA	170,962	170,009	179,961	182,944	213,938	212,857
EBIT	116,704	128,389	115,667	59,129	-185,121	-195,595
EBIT Margin	7.13%	7.91%	7.89%	4.67%	-20.50%	-21.58%
Effective Tax Rate	28.71%	28.41%	33.39%	39.58%	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.