PT Kino Indonesia Tbk (IDX:KINO)
Indonesia · Delayed Price · Currency is IDR 1,155.00
+35.00 (3.13%)
May 13, 2026, 3:48 PM WIB
PT Kino Indonesia 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 | Mar '26 Mar 31, 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 |
| 4,550,227 | 4,421,550 | 4,367,489 | 4,136,182 | 3,631,451 | 3,976,656 | |
Revenue Growth (YoY) | 3.62% | 1.24% | 5.59% | 13.90% | -8.68% | -1.20% |
Cost of Revenue | 2,582,445 | 2,497,010 | 2,484,373 | 2,383,032 | 2,325,810 | 2,184,246 |
Gross Profit | 1,967,782 | 1,924,540 | 1,883,117 | 1,753,150 | 1,305,641 | 1,792,410 |
Selling, General & Admin | 1,708,391 | 1,689,013 | 1,662,810 | 1,495,415 | 2,029,121 | 1,632,411 |
Other Operating Expenses | 5,034 | 5,034 | 2,860 | 8,517 | 34,774 | 29,595 |
Operating Expenses | 1,730,639 | 1,713,242 | 1,695,211 | 1,504,748 | 2,063,896 | 1,571,733 |
Operating Income | 237,143 | 211,298 | 187,906 | 248,401 | -758,255 | 220,677 |
Interest Expense | -124,542 | -129,339 | -144,098 | -168,624 | -170,735 | -156,329 |
Interest & Investment Income | 2,041 | 1,880 | 2,006 | 2,980 | 1,764 | 1,201 |
Earnings From Equity Investments | -51.73 | -54.34 | 2,932 | - | - | - |
Currency Exchange Gain (Loss) | 531.78 | 3,503 | 4,481 | -3,306 | 12,527 | -1,429 |
Other Non Operating Income (Expenses) | 69,083 | 72,783 | 53,628 | 39,502 | 7,852 | 47,205 |
EBT Excluding Unusual Items | 184,205 | 160,071 | 106,855 | 118,953 | -906,847 | 111,324 |
Gain (Loss) on Sale of Assets | 287.91 | 287.91 | 1,618 | -4,289 | 6,672 | 13,588 |
Asset Writedown | -2,016 | -2,016 | -1,625 | -1,005 | -16,919 | -1,404 |
Other Unusual Items | 11.5 | 11.5 | - | -6.74 | - | - |
Pretax Income | 182,489 | 158,354 | 106,848 | 113,653 | -917,094 | 123,508 |
Income Tax Expense | 32,243 | 32,427 | 17,931 | 36,406 | 33,195 | 25,688 |
Earnings From Continuing Operations | 150,246 | 125,928 | 88,917 | 77,247 | -950,289 | 97,820 |
Minority Interest in Earnings | -2,234 | -2,230 | -2,317 | -6,784 | -6,737 | 7,223 |
Net Income | 148,013 | 123,698 | 86,599 | 70,463 | -957,026 | 105,043 |
Net Income to Common | 148,013 | 123,698 | 86,599 | 70,463 | -957,026 | 105,043 |
Net Income Growth | 37.48% | 42.84% | 22.90% | - | - | -7.61% |
Shares Outstanding (Basic) | 1,379 | 1,379 | 1,379 | 1,379 | 1,393 | 1,429 |
Shares Outstanding (Diluted) | 1,379 | 1,379 | 1,379 | 1,379 | 1,393 | 1,429 |
Shares Change (YoY) | - | - | - | -1.01% | -2.50% | - |
EPS (Basic) | 107.35 | 89.71 | 62.81 | 51.10 | -687.06 | 73.53 |
EPS (Diluted) | 107.35 | 89.71 | 62.81 | 51.10 | -687.06 | 73.53 |
EPS Growth | 37.48% | 42.84% | 22.90% | - | - | -7.61% |
Free Cash Flow | 483,955 | 426,158 | 284,898 | 542,099 | 18,416 | 235,772 |
Free Cash Flow Per Share | 350.99 | 309.07 | 206.63 | 393.16 | 13.22 | 165.04 |
Dividend Per Share | - | - | 32.000 | 22.000 | - | 22.000 |
Dividend Growth | - | - | 45.45% | - | - | -31.25% |
Gross Margin | 43.25% | 43.53% | 43.12% | 42.39% | 35.95% | 45.07% |
Operating Margin | 5.21% | 4.78% | 4.30% | 6.01% | -20.88% | 5.55% |
Profit Margin | 3.25% | 2.80% | 1.98% | 1.70% | -26.35% | 2.64% |
Free Cash Flow Margin | 10.64% | 9.64% | 6.52% | 13.11% | 0.51% | 5.93% |
EBITDA | 408,124 | 381,366 | 359,597 | 88,404,432 | -613,270 | 347,179 |
EBITDA Margin | 8.97% | 8.63% | 8.23% | 2137.34% | -16.89% | 8.73% |
D&A For EBITDA | 170,981 | 170,068 | 171,691 | 88,156,031 | 144,985 | 126,502 |
EBIT | 237,143 | 211,298 | 187,906 | 248,401 | -758,255 | 220,677 |
EBIT Margin | 5.21% | 4.78% | 4.30% | 6.01% | -20.88% | 5.55% |
Effective Tax Rate | 17.67% | 20.48% | 16.78% | 32.03% | - | 20.80% |
Advertising Expenses | - | 811,529 | 770,875 | 747,307 | 851,782 | 751,824 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.