PT Optima Prima Metal Sinergi Tbk (IDX:OPMS)
Indonesia
· Delayed Price · Currency is IDR 74.00
-1.00 (-1.33%)
May 21, 2025, 3:49 PM WIB
IDX:OPMS Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2017 - 2019 |
| Revenue | 18,824 | 40,784 | 9,117 | 22,510 | 41,185 | 34,773 | Upgrade
|
| Revenue Growth (YoY) | -41.52% | 347.33% | -59.50% | -45.34% | 18.44% | -60.66% | Upgrade
|
| Cost of Revenue | 20,609 | 41,487 | 10,729 | 17,815 | 37,461 | 30,491 | Upgrade
|
| Gross Profit | -1,785 | -702.53 | -1,612 | 4,695 | 3,723 | 4,282 | Upgrade
|
| Selling, General & Admin | 6,036 | 6,725 | 5,956 | 7,342 | 6,358 | 5,202 | Upgrade
|
| Other Operating Expenses | 107.3 | 107.3 | 70.83 | 440.35 | 60.68 | 105.56 | Upgrade
|
| Operating Expenses | 6,144 | 6,832 | 6,027 | 7,782 | 6,419 | 5,307 | Upgrade
|
| Operating Income | -7,929 | -7,535 | -7,639 | -3,087 | -2,696 | -1,025 | Upgrade
|
| Interest Expense | -4.22 | -4.22 | -12.11 | - | -3.29 | -7.29 | Upgrade
|
| Interest & Investment Income | 421.75 | 463.11 | 898.57 | 1,231 | 1,936 | 2,664 | Upgrade
|
| Other Non Operating Income (Expenses) | 346.34 | 243.55 | 402.41 | 677.59 | -13.6 | -412.26 | Upgrade
|
| EBT Excluding Unusual Items | -7,165 | -6,832 | -6,350 | -1,178 | -776.64 | 1,219 | Upgrade
|
| Gain (Loss) on Sale of Investments | 4.18 | 4.18 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -31.61 | -31.61 | 11.53 | - | 3.03 | - | Upgrade
|
| Pretax Income | -7,192 | -6,859 | -6,339 | -1,178 | -773.61 | 1,219 | Upgrade
|
| Income Tax Expense | 1,425 | 1,425 | -1,587 | -317.37 | -419.8 | 187.58 | Upgrade
|
| Net Income | -8,617 | -8,284 | -4,752 | -860.86 | -353.81 | 1,032 | Upgrade
|
| Net Income to Common | -8,617 | -8,284 | -4,752 | -860.86 | -353.81 | 1,032 | Upgrade
|
| Net Income Growth | - | - | - | - | - | -67.05% | Upgrade
|
| Shares Outstanding (Basic) | 801 | 802 | 802 | 802 | 802 | 854 | Upgrade
|
| Shares Outstanding (Diluted) | 801 | 802 | 802 | 802 | 802 | 854 | Upgrade
|
| Shares Change (YoY) | -0.07% | - | - | - | -6.14% | 56.34% | Upgrade
|
| EPS (Basic) | -10.76 | -10.33 | -5.93 | -1.07 | -0.44 | 1.21 | Upgrade
|
| EPS (Diluted) | -10.76 | -10.33 | -5.93 | -1.07 | -0.44 | 1.21 | Upgrade
|
| EPS Growth | - | - | - | - | - | -78.92% | Upgrade
|
| Free Cash Flow | -6,601 | -4,330 | -13,664 | -21,877 | -22,882 | 11,265 | Upgrade
|
| Free Cash Flow Per Share | -8.24 | -5.40 | -17.05 | -27.29 | -28.54 | 13.19 | Upgrade
|
| Gross Margin | -9.48% | -1.72% | -17.68% | 20.86% | 9.04% | 12.31% | Upgrade
|
| Operating Margin | -42.12% | -18.47% | -83.79% | -13.71% | -6.54% | -2.95% | Upgrade
|
| Profit Margin | -45.78% | -20.31% | -52.12% | -3.82% | -0.86% | 2.97% | Upgrade
|
| Free Cash Flow Margin | -35.07% | -10.62% | -149.87% | -97.19% | -55.56% | 32.40% | Upgrade
|
| EBITDA | -4,679 | -4,305 | -4,701 | -2,349 | -2,021 | -691.82 | Upgrade
|
| EBITDA Margin | -24.86% | -10.56% | -51.56% | -10.44% | -4.91% | -1.99% | Upgrade
|
| D&A For EBITDA | 3,250 | 3,229 | 2,938 | 737.86 | 674.23 | 332.8 | Upgrade
|
| EBIT | -7,929 | -7,535 | -7,639 | -3,087 | -2,696 | -1,025 | Upgrade
|
| EBIT Margin | -42.12% | -18.47% | -83.79% | -13.71% | -6.54% | -2.95% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 15.38% | Upgrade
|
| Advertising Expenses | - | 15.2 | 96.26 | 0.51 | 1.5 | 14.6 | Upgrade
|
Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.