PT Pelayaran Nelly Dwi Putri Tbk (IDX:NELY)
Indonesia · Delayed Price · Currency is IDR 200.00
0.00 (0.00%)
Aug 28, 2026, 3:45 PM WIB
IDX:NELY 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 |
| 283,275 | 392,721 | 490,338 | 522,351 | 309,603 | 199,313 | |
Revenue Growth | -41.66% | -19.91% | -6.13% | 68.72% | 55.34% | -13.59% |
Cost of Revenue | 272,069 | 308,420 | 208,210 | 239,881 | 157,448 | 130,115 |
Gross Profit | 11,206 | 84,301 | 282,128 | 282,470 | 152,156 | 69,197 |
Selling, General & Admin | 26,832 | 31,272 | 29,764 | 26,605 | 22,102 | 16,727 |
Other Operating Expenses | 775.27 | 3,817 | 1,669 | 16,243 | -1,390 | 639.23 |
Operating Expenses | 27,644 | 35,088 | 31,433 | 42,848 | 20,712 | 17,678 |
Operating Income | -16,439 | 49,212 | 250,695 | 239,622 | 131,444 | 51,519 |
Interest Expense | -17,865 | -18,608 | -6,354 | -3,850 | -1,938 | -2,516 |
Interest & Investment Income | 1,821 | 2,700 | 1,975 | 1,133 | 1,402 | 2,896 |
Earnings From Equity Investments | 7,222 | 4,790 | - | - | - | - |
Currency Exchange Gain (Loss) | 6,734 | 3,482 | -237.45 | 48.8 | 16.22 | 156.44 |
EBT Excluding Unusual Items | -18,527 | 41,576 | 246,078 | 236,955 | 130,924 | 52,055 |
Gain (Loss) on Sale of Investments | 218.79 | 2,357 | 3,020 | 998.72 | 1,229 | -334.6 |
Gain (Loss) on Sale of Assets | 2,706 | 5,129 | -0.09 | 165.05 | 203.5 | 3,507 |
Other Unusual Items | - | - | - | -506.84 | -1,015 | - |
Pretax Income | -15,602 | 49,062 | 249,099 | 237,612 | 131,342 | 55,227 |
Income Tax Expense | 6,214 | 7,885 | 8,244 | 8,626 | 4,950 | 3,820 |
Earnings From Continuing Operations | -21,816 | 41,177 | 240,855 | 228,985 | 126,392 | 51,407 |
Minority Interest in Earnings | -1,449 | -1,419 | -103.11 | -85 | -52 | -30.09 |
Net Income | -23,265 | 39,758 | 240,752 | 228,900 | 126,340 | 51,377 |
Net Income to Common | -23,265 | 39,758 | 240,752 | 228,900 | 126,340 | 51,377 |
Net Income Growth | - | -83.49% | 5.18% | 81.18% | 145.91% | 17.01% |
Shares Outstanding (Basic) | 2,350 | 2,350 | 2,350 | 2,350 | 2,350 | 2,350 |
Shares Outstanding (Diluted) | 2,350 | 2,350 | 2,350 | 2,350 | 2,350 | 2,350 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -9.90 | 16.92 | 102.45 | 97.40 | 53.76 | 21.86 |
EPS (Diluted) | -9.90 | 16.92 | 102.45 | 97.40 | 53.76 | 21.86 |
EPS Growth | - | -83.49% | 5.18% | 81.18% | 145.93% | 17.02% |
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 | 40,143 | -95,596 | 76,829 | 99,428 | -11,991 | 49,406 |
Free Cash Flow Per Share | 17.08 | -40.68 | 32.69 | 42.31 | -5.10 | 21.02 |
Dividend Per Share | - | - | 25.000 | 30.000 | 25.000 | - |
Dividend Growth | - | - | -16.67% | 20.00% | 150.00% | - |
Gross Margin | 3.96% | 21.47% | 57.54% | 54.08% | 49.15% | 34.72% |
Operating Margin | -5.80% | 12.53% | 51.13% | 45.87% | 42.46% | 25.85% |
Profit Margin | -8.21% | 10.12% | 49.10% | 43.82% | 40.81% | 25.78% |
Free Cash Flow Margin | 14.17% | -24.34% | 15.67% | 19.04% | -3.87% | 24.79% |
EBITDA | 72,983 | 147,285 | 313,257 | 292,913 | 173,623 | 85,424 |
EBITDA Margin | 25.76% | 37.50% | 63.89% | 56.08% | 56.08% | 42.86% |
D&A For EBITDA | 89,422 | 98,073 | 62,562 | 53,290 | 42,179 | 33,905 |
EBIT | -16,439 | 49,212 | 250,695 | 239,622 | 131,444 | 51,519 |
EBIT Margin | -5.80% | 12.53% | 51.13% | 45.87% | 42.46% | 25.85% |
Effective Tax Rate | - | 16.07% | 3.31% | 3.63% | 3.77% | 6.92% |