PT Pan Brothers Tbk (IDX:PBRX)
Indonesia · Delayed Price · Currency is IDR 25.00
-2.00 (-7.41%)
Jun 4, 2026, 4:14 PM WIB
PT Pan Brothers Tbk Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 278.53 | 273.27 | 319.93 | 581.62 | 690.04 | 689.44 | |
Revenue Growth (YoY) | -0.34% | -14.59% | -44.99% | -15.71% | 0.09% | 0.66% |
Cost of Revenue | 254.29 | 250.46 | 277.89 | 525.98 | 619.85 | 612.94 |
Gross Profit | 24.24 | 22.8 | 42.04 | 55.64 | 70.2 | 76.5 |
Selling, General & Admin | 21.46 | 22.05 | 25.88 | 28.11 | 34.21 | 34.06 |
Other Operating Expenses | 1.46 | 1.44 | 3.18 | 2.66 | 1.76 | 1.41 |
Operating Expenses | 22.92 | 23.49 | 29.06 | 30.76 | 35.97 | 35.48 |
Operating Income | 1.32 | -0.69 | 12.98 | 24.87 | 34.23 | 41.03 |
Interest Expense | -9.94 | -10.17 | -8.08 | -26.68 | -23.1 | -18.31 |
Interest & Investment Income | 0.24 | 0.3 | 2.85 | 2.02 | 0.12 | 1.83 |
Currency Exchange Gain (Loss) | -2.77 | -3.09 | -2.84 | 1.09 | -1 | -1.11 |
Other Non Operating Income (Expenses) | -41.15 | -43.79 | -455.52 | -3.61 | -3.7 | -1.9 |
EBT Excluding Unusual Items | -52.29 | -57.43 | -450.61 | -2.3 | 6.55 | 21.53 |
Impairment of Goodwill | - | - | - | - | -0.27 | -0.51 |
Gain (Loss) on Sale of Assets | -1.23 | -1.31 | -0.01 | 0.13 | 0.06 | -0.21 |
Other Unusual Items | -0.01 | 101.56 | - | - | - | - |
Pretax Income | -53.51 | 42.84 | -450.63 | -2.17 | 6.84 | 21.09 |
Income Tax Expense | 19.47 | 19.5 | 5.36 | 2.17 | 4.51 | 5.68 |
Earnings From Continuing Operations | -72.98 | 23.34 | -455.99 | -4.34 | 2.34 | 15.4 |
Minority Interest in Earnings | 2.89 | 2.88 | 7.68 | 3.12 | 1.35 | 0.74 |
Net Income | -70.09 | 26.22 | -448.31 | -1.22 | 3.68 | 16.14 |
Net Income to Common | -70.09 | 26.22 | -448.31 | -1.22 | 3.68 | 16.14 |
Net Income Growth | - | - | - | - | -77.18% | -31.93% |
Shares Outstanding (Basic) | 21,482 | 21,482 | 21,482 | 21,482 | 6,478 | 6,478 |
Shares Outstanding (Diluted) | 21,482 | 21,482 | 21,482 | 21,482 | 6,478 | 6,478 |
Shares Change (YoY) | - | - | - | 231.60% | - | - |
EPS (Basic) | -0.00 | 0.00 | -0.02 | -0.00 | 0.00 | 0.00 |
EPS (Diluted) | -0.00 | 0.00 | -0.02 | -0.00 | 0.00 | 0.00 |
EPS Growth | - | - | - | - | -77.20% | -31.94% |
Free Cash Flow | 2.15 | -5.48 | -5.65 | -32.75 | 10.67 | -7.79 |
Free Cash Flow Per Share | - | - | - | -0.00 | 0.00 | -0.00 |
Gross Margin | 8.70% | 8.34% | 13.14% | 9.57% | 10.17% | 11.10% |
Operating Margin | 0.47% | -0.25% | 4.06% | 4.28% | 4.96% | 5.95% |
Profit Margin | -25.16% | 9.60% | -140.13% | -0.21% | 0.53% | 2.34% |
Free Cash Flow Margin | 0.77% | -2.00% | -1.76% | -5.63% | 1.55% | -1.13% |
EBITDA | 6.61 | 4.91 | 19.23 | 34.58 | 45.35 | 54.2 |
EBITDA Margin | 2.38% | 1.80% | 6.01% | 5.95% | 6.57% | 7.86% |
D&A For EBITDA | 5.29 | 5.59 | 6.25 | 9.71 | 11.12 | 13.17 |
EBIT | 1.32 | -0.69 | 12.98 | 24.87 | 34.23 | 41.03 |
EBIT Margin | 0.47% | -0.25% | 4.06% | 4.28% | 4.96% | 5.95% |
Effective Tax Rate | - | 45.52% | - | - | 65.86% | 26.95% |