IDX:NANO Income Statement

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

Millions IDR. 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	72,167	114,863	83,820	44,704	26,774
Revenue Growth (YoY)	-37.17%	37.04%	87.50%	66.97%	66.92%
Cost of Revenue	54,734	90,739	61,153	27,243	17,369
Gross Profit	17,433	24,124	22,668	17,461	9,404
Selling, General & Admin	14,255	21,836	20,822	14,400	7,263
Operating Expenses	14,255	21,836	20,822	14,400	7,263
Operating Income	3,178	2,289	1,846	3,061	2,141
Interest Expense	-1,874	-2,022	-1,754	-716.32	-0.42
Interest & Investment Income	10.97	21.34	40.12	217.58	56.86
Currency Exchange Gain (Loss)	-	1,040	517.59	-	-
Other Non Operating Income (Expenses)	-109.94	-436.36	-32	-392.61	-4.9
EBT Excluding Unusual Items	1,205	891.53	616.82	2,169	2,193
Other Unusual Items	-	-	643.43	25.19	-
Pretax Income	1,205	891.53	1,260	2,194	2,193
Income Tax Expense	149.87	215.32	472.38	454.04	401.35
Earnings From Continuing Operations	1,055	676.21	787.87	1,740	1,791
Minority Interest in Earnings	999.17	375.88	567.02	-65.57	-551.02
Net Income	2,054	1,052	1,355	1,675	1,240
Net Income to Common	2,054	1,052	1,355	1,675	1,240
Net Income Growth	95.24%	-22.35%	-19.10%	35.03%	-52.61%
Shares Outstanding (Basic)	4,285	4,285	4,285	4,048	2,393
Shares Outstanding (Diluted)	4,285	4,285	4,285	4,048	2,393
Shares Change (YoY)	-	0.00%	5.85%	69.16%	139.34%
EPS (Basic)	0.48	0.25	0.32	0.41	0.52
EPS (Diluted)	0.48	0.25	0.32	0.41	0.52
EPS Growth	95.24%	-22.35%	-23.57%	-20.17%	-80.20%
Free Cash Flow	30,476	-11,305	-6,903	-121,112	465.32
Free Cash Flow Per Share	7.11	-2.64	-1.61	-29.91	0.19
Gross Margin	24.16%	21.00%	27.04%	39.06%	35.13%
Operating Margin	4.40%	1.99%	2.20%	6.85%	8.00%
Profit Margin	2.85%	0.92%	1.62%	3.75%	4.63%
Free Cash Flow Margin	42.23%	-9.84%	-8.24%	-270.92%	1.74%
EBITDA	6,921	6,006	5,200	5,991	3,634
EBITDA Margin	9.59%	5.23%	6.20%	13.40%	13.57%
D&A For EBITDA	3,743	3,718	3,355	2,930	1,493
EBIT	3,178	2,289	1,846	3,061	2,141
EBIT Margin	4.40%	1.99%	2.20%	6.85%	8.00%
Effective Tax Rate	12.44%	24.15%	37.48%	20.69%	18.30%

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