PT Logisticsplus International Tbk (IDX:LOPI)
Indonesia · Delayed Price · Currency is IDR 78.00
-3.00 (-3.70%)
Last updated: Aug 12, 2026, 9:00 AM WIB
IDX:LOPI 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 |
| 134,424 | 130,068 | 86,386 | 82,558 | 71,431 | 46,791 | |
Revenue Growth | 3.35% | 50.57% | 4.64% | 15.58% | 52.66% | - |
Cost of Revenue | 113,094 | 110,486 | 71,195 | 70,024 | 60,901 | 36,883 |
Gross Profit | 21,330 | 19,582 | 15,191 | 12,534 | 10,531 | 9,909 |
Selling, General & Admin | 16,744 | 11,807 | 8,903 | 7,704 | 5,275 | 5,737 |
Amortization of Goodwill & Intangibles | 693.93 | 693.93 | - | - | - | - |
Other Operating Expenses | 1,827 | 1,827 | 940.42 | 1,341 | 290.37 | 90 |
Operating Expenses | 19,784 | 14,848 | 11,314 | 9,273 | 5,884 | 5,967 |
Operating Income | 1,545 | 4,734 | 3,877 | 3,261 | 4,646 | 3,942 |
Interest Expense | -3,186 | -1,885 | -1,108 | -628.7 | -2,086 | -1,538 |
Interest & Investment Income | 284.31 | 284.31 | 17.77 | 9.05 | 10.63 | 4.41 |
Currency Exchange Gain (Loss) | 1,339 | 1,339 | 715.66 | 34.39 | 120.43 | -16.09 |
Other Non Operating Income (Expenses) | 2,804 | 276.74 | -91.14 | -182 | -201.19 | -138.86 |
EBT Excluding Unusual Items | 2,787 | 4,749 | 3,411 | 2,494 | 2,490 | 2,253 |
Gain (Loss) on Sale of Assets | -12.5 | -12.5 | 12.01 | - | - | -91.42 |
Pretax Income | 2,774 | 4,737 | 3,423 | 2,494 | 2,490 | 2,162 |
Income Tax Expense | 873.66 | 1,254 | 747.69 | 740.26 | 563.78 | 507.18 |
Earnings From Continuing Operations | 1,901 | 3,482 | 2,676 | 1,754 | 1,926 | 1,655 |
Minority Interest in Earnings | -101.17 | -59.42 | - | - | - | - |
Net Income | 1,799 | 3,423 | 2,676 | 1,754 | 1,926 | 1,655 |
Net Income to Common | 1,799 | 3,423 | 2,676 | 1,754 | 1,926 | 1,655 |
Net Income Growth | -47.43% | 27.93% | 52.57% | -8.96% | 16.42% | - |
Shares Outstanding (Basic) | 1,095 | 1,100 | 1,100 | 803 | 279 | 250 |
Shares Outstanding (Diluted) | 1,095 | 1,100 | 1,100 | 803 | 279 | 250 |
Shares Change | -0.44% | - | 36.98% | 188.06% | 11.51% | - |
EPS (Basic) | 1.64 | 3.11 | 2.43 | 2.18 | 6.91 | 6.62 |
EPS (Diluted) | 1.64 | 3.11 | 2.43 | 2.18 | 6.91 | 6.62 |
EPS Growth | -47.20% | 27.93% | 11.38% | -68.40% | 4.41% | - |
Free Cash Flow | -20,958 | -6,664 | -5,930 | -33,036 | -2,008 | 3,602 |
Free Cash Flow Per Share | -19.14 | -6.06 | -5.39 | -41.14 | -7.20 | 14.41 |
Gross Margin | 15.87% | 15.05% | 17.59% | 15.18% | 14.74% | 21.18% |
Operating Margin | 1.15% | 3.64% | 4.49% | 3.95% | 6.50% | 8.43% |
Profit Margin | 1.34% | 2.63% | 3.10% | 2.12% | 2.70% | 3.54% |
Free Cash Flow Margin | -15.59% | -5.12% | -6.86% | -40.02% | -2.81% | 7.70% |
EBITDA | 2,704 | 6,068 | 5,546 | 4,343 | 5,780 | 5,051 |
EBITDA Margin | 2.01% | 4.67% | 6.42% | 5.26% | 8.09% | 10.79% |
D&A For EBITDA | 1,158 | 1,334 | 1,669 | 1,082 | 1,134 | 1,109 |
EBIT | 1,545 | 4,734 | 3,877 | 3,261 | 4,646 | 3,942 |
EBIT Margin | 1.15% | 3.64% | 4.49% | 3.95% | 6.50% | 8.43% |
Effective Tax Rate | 31.49% | 26.48% | 21.84% | 29.68% | 22.64% | 23.46% |