PT Optima Prima Metal Sinergi Tbk (IDX:OPMS)
Indonesia · Delayed Price · Currency is IDR 122.00
0.00 (0.00%)
Sep 2, 2026, 2:29 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 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 |
| 6,583 | 6,462 | 40,784 | 9,117 | 22,510 | 41,185 | |
Revenue Growth | -66.24% | -84.16% | 347.33% | -59.50% | -45.34% | 18.44% |
Cost of Revenue | 8,212 | 8,321 | 41,487 | 10,729 | 17,815 | 37,461 |
Gross Profit | -1,628 | -1,860 | -702.53 | -1,612 | 4,695 | 3,723 |
Selling, General & Admin | 5,136 | 5,323 | 6,725 | 5,956 | 7,342 | 6,358 |
Other Operating Expenses | 45.71 | 45.71 | 107.3 | 70.83 | 440.35 | 60.68 |
Operating Expenses | 5,182 | 5,369 | 6,832 | 6,027 | 7,782 | 6,419 |
Operating Income | -6,810 | -7,229 | -7,535 | -7,639 | -3,087 | -2,696 |
Interest Expense | -10.55 | -10.55 | -4.22 | -12.11 | - | -3.29 |
Interest & Investment Income | 542.77 | 542.77 | 463.11 | 898.57 | 1,231 | 1,936 |
Other Non Operating Income (Expenses) | 202.51 | 243.5 | 247.73 | 402.41 | 677.59 | -13.6 |
EBT Excluding Unusual Items | -6,075 | -6,453 | -6,828 | -6,350 | -1,178 | -776.64 |
Gain (Loss) on Sale of Assets | -118.26 | -118.26 | -31.61 | 11.53 | - | 3.03 |
Pretax Income | -6,193 | -6,571 | -6,859 | -6,339 | -1,178 | -773.61 |
Income Tax Expense | 1.8 | 9.92 | 1,425 | -1,587 | -317.37 | -419.8 |
Net Income | -6,195 | -6,581 | -8,284 | -4,752 | -860.86 | -353.81 |
Net Income to Common | -6,195 | -6,581 | -8,284 | -4,752 | -860.86 | -353.81 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 809 | 802 | 802 | 802 | 802 | 802 |
Shares Outstanding (Diluted) | 809 | 802 | 802 | 802 | 802 | 802 |
Shares Change | 0.97% | 0.00% | - | - | - | -6.14% |
EPS (Basic) | -7.65 | -8.21 | -10.33 | -5.93 | -1.07 | -0.44 |
EPS (Diluted) | -7.65 | -8.21 | -10.33 | -5.93 | -1.07 | -0.44 |
EPS Growth | - | - | - | - | - | - |
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 | -3,724 | 2,071 | -4,330 | -13,664 | -21,877 | -22,882 |
Free Cash Flow Per Share | -4.60 | 2.58 | -5.40 | -17.05 | -27.29 | -28.54 |
Gross Margin | -24.73% | -28.78% | -1.72% | -17.68% | 20.86% | 9.04% |
Operating Margin | -103.43% | -111.86% | -18.47% | -83.79% | -13.71% | -6.54% |
Profit Margin | -94.10% | -101.84% | -20.31% | -52.12% | -3.82% | -0.86% |
Free Cash Flow Margin | -56.56% | 32.06% | -10.62% | -149.87% | -97.19% | -55.56% |
EBITDA | -3,947 | -4,291 | -4,305 | -4,701 | -2,349 | -2,021 |
EBITDA Margin | -59.96% | -66.41% | -10.56% | -51.56% | -10.44% | -4.91% |
D&A For EBITDA | 2,862 | 2,938 | 3,229 | 2,938 | 737.86 | 674.23 |
EBIT | -6,810 | -7,229 | -7,535 | -7,639 | -3,087 | -2,696 |
EBIT Margin | -103.43% | -111.86% | -18.47% | -83.79% | -13.71% | -6.54% |
Advertising Expenses | - | - | 15.2 | 96.26 | 0.51 | 1.5 |