PT Prima Multi Usaha Indonesia Tbk (IDX:PMUI)
Indonesia · Delayed Price · Currency is IDR 106.00
-3.00 (-2.75%)
At close: Sep 1, 2026
IDX:PMUI 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 |
|---|---|---|---|---|---|
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 |
| 3,941,013 | 3,830,665 | 3,898,869 | 3,488,503 | 3,098,028 | |
Revenue Growth | 2.07% | -1.75% | 11.76% | 12.60% | - |
Cost of Revenue | 3,699,518 | 3,595,881 | 3,645,082 | 3,326,974 | 2,980,765 |
Gross Profit | 241,495 | 234,783 | 253,788 | 161,529 | 117,263 |
Selling, General & Admin | 199,525 | 186,485 | 175,296 | 102,030 | 81,233 |
Other Operating Expenses | -10,341 | -7,169 | -2,389 | -2,448 | -961.6 |
Operating Expenses | 189,184 | 179,316 | 172,907 | 99,582 | 80,272 |
Operating Income | 52,311 | 55,468 | 80,881 | 61,947 | 36,991 |
Interest Expense | -939.3 | -3,109 | -5,841 | -858.95 | -2,772 |
Interest & Investment Income | 7,161 | 3,392 | 799.47 | 245.65 | 64.51 |
Other Non Operating Income (Expenses) | -6,597 | -6,464 | -6,520 | -1,398 | -208.37 |
EBT Excluding Unusual Items | 51,935 | 49,287 | 69,319 | 59,936 | 34,076 |
Gain (Loss) on Sale of Assets | 519.54 | 184.42 | 221.05 | 1,118 | - |
Other Unusual Items | - | - | -404.55 | - | - |
Pretax Income | 52,455 | 49,471 | 69,135 | 61,054 | 34,076 |
Income Tax Expense | 10,606 | 10,536 | 15,352 | 13,365 | 7,774 |
Earnings From Continuing Operations | 41,848 | 38,935 | 53,783 | 47,689 | 26,302 |
Minority Interest in Earnings | -3,082 | -2,210 | -2,976 | -2,301 | -1,636 |
Net Income | 38,766 | 36,726 | 50,807 | 45,388 | 24,666 |
Net Income to Common | 38,766 | 36,726 | 50,807 | 45,388 | 24,666 |
Net Income Growth | -26.14% | -27.71% | 11.94% | 84.01% | - |
Shares Outstanding (Basic) | 4,976 | 4,976 | 3,484 | 3,480 | 3,480 |
Shares Outstanding (Diluted) | 4,976 | 4,976 | 3,484 | 3,480 | 3,480 |
Shares Change | 22.44% | 42.82% | 0.12% | - | - |
EPS (Basic) | 7.79 | 7.38 | 14.58 | 13.04 | 7.09 |
EPS (Diluted) | 7.79 | 7.38 | 14.58 | 13.04 | 7.09 |
EPS Growth | -39.69% | -49.38% | 11.79% | 84.01% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
Free Cash Flow | -11,176 | 1,454 | 41,218 | 180,817 | -1,237 |
Free Cash Flow Per Share | -2.25 | 0.29 | 11.83 | 51.96 | -0.35 |
Dividend Per Share | 5.000 | 5.000 | - | - | - |
Dividend Growth | - | - | - | - | - |
Gross Margin | 6.13% | 6.13% | 6.51% | 4.63% | 3.79% |
Operating Margin | 1.33% | 1.45% | 2.07% | 1.78% | 1.19% |
Profit Margin | 0.98% | 0.96% | 1.30% | 1.30% | 0.80% |
Free Cash Flow Margin | -0.28% | 0.04% | 1.06% | 5.18% | -0.04% |
EBITDA | 51,344 | 56,943 | 82,927 | 63,288 | 38,644 |
EBITDA Margin | 1.30% | 1.49% | 2.13% | 1.81% | 1.25% |
D&A For EBITDA | -966.88 | 1,476 | 2,047 | 1,340 | 1,653 |
EBIT | 52,311 | 55,468 | 80,881 | 61,947 | 36,991 |
EBIT Margin | 1.33% | 1.45% | 2.07% | 1.78% | 1.19% |
Effective Tax Rate | 20.22% | 21.30% | 22.21% | 21.89% | 22.81% |
Advertising Expenses | - | 303.44 | 258.13 | 1,539 | 3,244 |