PT Pudjiadi and Sons Tbk (IDX:PNSE)
Indonesia · Delayed Price · Currency is IDR 700.00
-10.00 (-1.41%)
At close: Feb 27, 2026
PT Pudjiadi and Sons Tbk 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
| 238,140 | 241,138 | 221,619 | 143,575 | 69,060 | 76,512 | |
Revenue Growth (YoY) | -1.57% | 8.81% | 54.36% | 107.90% | -9.74% | -64.52% |
Cost of Revenue | 112,323 | 111,137 | 95,788 | 65,334 | 40,694 | 54,625 |
Gross Profit | 125,817 | 130,001 | 125,831 | 78,241 | 28,367 | 21,887 |
Selling, General & Admin | 100,116 | 99,744 | 81,723 | 63,974 | 44,800 | 61,783 |
Amortization of Goodwill & Intangibles | 499.1 | 446.05 | 500.03 | 390.99 | 114.75 | 327 |
Other Operating Expenses | 3,095 | 2,743 | 2,416 | 2,139 | 2,395 | 2,125 |
Operating Expenses | 117,931 | 116,735 | 98,513 | 82,233 | 66,222 | 85,929 |
Operating Income | 7,886 | 13,266 | 27,318 | -3,992 | -37,856 | -64,043 |
Interest Expense | -3,962 | -4,993 | -6,233 | -6,294 | -6,808 | -7,848 |
Interest & Investment Income | 144.3 | 243.08 | 181.51 | 66.87 | 53.87 | 372.45 |
Earnings From Equity Investments | 709.34 | 1,018 | 981.71 | 396.48 | -354.16 | -827.79 |
Currency Exchange Gain (Loss) | 165.69 | 38.94 | -48 | 0.36 | -10.61 | 70.21 |
Other Non Operating Income (Expenses) | -4,091 | -53.84 | -234.25 | -1,091 | 1,914 | 6,262 |
EBT Excluding Unusual Items | 851.61 | 9,520 | 21,966 | -10,914 | -43,061 | -66,013 |
Gain (Loss) on Sale of Investments | - | - | - | - | -6.2 | -446.84 |
Gain (Loss) on Sale of Assets | 3,212 | 3,252 | 5,688 | - | - | 344.54 |
Other Unusual Items | - | - | - | - | - | -0.57 |
Pretax Income | 4,064 | 12,771 | 27,654 | -10,914 | -43,067 | -50,358 |
Income Tax Expense | 2,154 | 1,289 | 2,506 | 1,592 | -981.89 | 247.32 |
Earnings From Continuing Operations | 1,909 | 11,482 | 25,148 | -12,506 | -42,086 | -50,605 |
Minority Interest in Earnings | -7,741 | -7,469 | -12,843 | 2,490 | 12,387 | 9,977 |
Net Income | -5,832 | 4,013 | 12,305 | -10,015 | -29,699 | -40,628 |
Net Income to Common | -5,832 | 4,013 | 12,305 | -10,015 | -29,699 | -40,628 |
Net Income Growth | - | -67.39% | - | - | - | - |
Shares Outstanding (Basic) | 798 | 798 | 798 | 798 | 798 | 798 |
Shares Outstanding (Diluted) | 798 | 798 | 798 | 798 | 798 | 798 |
EPS (Basic) | -7.31 | 5.03 | 15.42 | -12.55 | -37.23 | -50.92 |
EPS (Diluted) | -7.34 | 5.00 | 15.00 | -13.00 | -37.23 | -50.92 |
EPS Growth | - | -66.67% | - | - | - | - |
Free Cash Flow | 13,489 | 11,746 | -2,557 | 2,829 | -11,746 | -30,306 |
Free Cash Flow Per Share | 16.91 | 14.72 | -3.21 | 3.55 | -14.72 | -37.99 |
Dividend Per Share | 0.500 | 0.500 | 2.000 | - | - | - |
Dividend Growth | -75.00% | -75.00% | - | - | - | - |
Gross Margin | 52.83% | 53.91% | 56.78% | 54.50% | 41.08% | 28.61% |
Operating Margin | 3.31% | 5.50% | 12.33% | -2.78% | -54.82% | -83.70% |
Profit Margin | -2.45% | 1.66% | 5.55% | -6.98% | -43.00% | -53.10% |
Free Cash Flow Margin | 5.66% | 4.87% | -1.15% | 1.97% | -17.01% | -39.61% |
EBITDA | 22,775 | 27,319 | 40,652 | 9,862 | -20,959 | -46,013 |
EBITDA Margin | 9.56% | 11.33% | 18.34% | 6.87% | -30.35% | -60.14% |
D&A For EBITDA | 14,889 | 14,053 | 13,334 | 13,854 | 16,897 | 18,029 |
EBIT | 7,886 | 13,266 | 27,318 | -3,992 | -37,856 | -64,043 |
EBIT Margin | 3.31% | 5.50% | 12.33% | -2.78% | -54.82% | -83.70% |
Effective Tax Rate | 53.01% | 10.09% | 9.06% | - | - | - |
Revenue as Reported | 238,140 | 241,138 | 221,619 | 143,575 | 69,060 | 76,512 |
Advertising Expenses | - | 1,330 | 1,462 | 528.19 | 386.53 | 785.55 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.