PT Kabelindo Murni Tbk (IDX:KBLM)
Indonesia · Delayed Price · Currency is IDR 304.00
-2.00 (-0.65%)
Aug 12, 2026, 4:14 PM WIB
PT Kabelindo Murni Tbk 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 |
| 2,201,332 | 1,787,348 | 1,988,595 | 1,648,519 | 1,514,908 | 1,214,204 | |
Revenue Growth | 10.62% | -10.12% | 20.63% | 8.82% | 24.77% | 37.38% |
Cost of Revenue | 2,119,305 | 1,713,183 | 1,852,128 | 1,560,184 | 1,448,700 | 1,192,351 |
Gross Profit | 82,027 | 74,165 | 136,467 | 88,334 | 66,208 | 21,853 |
Selling, General & Admin | 53,553 | 47,776 | 33,499 | 38,573 | 36,591 | 38,953 |
Other Operating Expenses | -3,865 | -4,217 | 3,283 | -3,758 | -15,741 | -17,113 |
Operating Expenses | 49,689 | 43,559 | 36,782 | 34,815 | 20,849 | 21,840 |
Operating Income | 32,338 | 30,606 | 99,685 | 53,519 | 45,359 | 13.28 |
Interest Expense | -425 | - | - | -11,436 | -10,133 | -11,189 |
Interest & Investment Income | 4,282 | 3,171 | 1,240 | 354.39 | 274.4 | 247.22 |
Currency Exchange Gain (Loss) | -212.71 | -212.71 | 212.75 | 96.71 | 72.15 | 78.24 |
Other Non Operating Income (Expenses) | -425 | -425 | -425 | -425 | -429.5 | -405 |
EBT Excluding Unusual Items | 35,557 | 33,139 | 100,713 | 42,109 | 35,143 | -11,255 |
Gain (Loss) on Sale of Assets | - | - | 297.52 | - | - | 1,830 |
Asset Writedown | - | - | -16.77 | - | - | -1,617 |
Pretax Income | 35,557 | 33,139 | 100,993 | 42,109 | 35,143 | -11,042 |
Income Tax Expense | 8,688 | 8,285 | 23,619 | 11,343 | 4,645 | 1,958 |
Earnings From Continuing Operations | 26,869 | 24,854 | 77,375 | 30,766 | 30,497 | -13,000 |
Net Income to Company | 26,869 | 24,854 | 77,375 | 30,766 | 30,497 | -13,000 |
Net Income | 26,869 | 24,854 | 77,375 | 30,766 | 30,497 | -13,000 |
Net Income to Common | 26,869 | 24,854 | 77,375 | 30,766 | 30,497 | -13,000 |
Net Income Growth | -64.23% | -67.88% | 151.50% | 0.88% | - | - |
Shares Outstanding (Basic) | 1,120 | 1,120 | 1,120 | 1,120 | 1,120 | 1,120 |
Shares Outstanding (Diluted) | 1,120 | 1,120 | 1,120 | 1,120 | 1,120 | 1,120 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 23.99 | 22.19 | 69.08 | 27.47 | 27.23 | -11.61 |
EPS (Diluted) | 23.99 | 22.19 | 69.08 | 27.47 | 27.23 | -11.61 |
EPS Growth | -64.23% | -67.88% | 151.50% | 0.88% | - | - |
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 | 83,872 | 42,521 | -28,616 | 110,329 | 67,465 | -30,355 |
Free Cash Flow Per Share | 74.89 | 37.97 | -25.55 | 98.51 | 60.24 | -27.10 |
Dividend Per Share | 7.000 | 7.000 | 20.000 | 8.000 | 8.000 | - |
Dividend Growth | -65.00% | -65.00% | 150.00% | 0% | 60.00% | - |
Gross Margin | 3.73% | 4.15% | 6.86% | 5.36% | 4.37% | 1.80% |
Operating Margin | 1.47% | 1.71% | 5.01% | 3.25% | 2.99% | 0.00% |
Profit Margin | 1.22% | 1.39% | 3.89% | 1.87% | 2.01% | -1.07% |
Free Cash Flow Margin | 3.81% | 2.38% | -1.44% | 6.69% | 4.45% | -2.50% |
EBITDA | 56,650 | 54,697 | 122,702 | 76,534 | 67,411 | 19,382 |
EBITDA Margin | 2.57% | 3.06% | 6.17% | 4.64% | 4.45% | 1.60% |
D&A For EBITDA | 24,312 | 24,090 | 23,017 | 23,015 | 22,053 | 19,369 |
EBIT | 32,338 | 30,606 | 99,685 | 53,519 | 45,359 | 13.28 |
EBIT Margin | 1.47% | 1.71% | 5.01% | 3.25% | 2.99% | 0.00% |
Effective Tax Rate | 24.44% | 25.00% | 23.39% | 26.94% | 13.22% | - |