PT Pudjiadi and Sons Tbk (IDX:PNSE)
Indonesia · Delayed Price · Currency is IDR 520.00
-30.00 (-5.45%)
Jun 3, 2026, 3:49 PM WIB
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 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 |
| 223,363 | 227,490 | 241,138 | 221,619 | 143,575 | 69,060 | |
Revenue Growth (YoY) | -9.07% | -5.66% | 8.81% | 54.36% | 107.90% | -9.74% |
Cost of Revenue | 113,728 | 111,595 | 111,354 | 95,788 | 65,334 | 40,694 |
Gross Profit | 109,635 | 115,894 | 129,784 | 125,831 | 78,241 | 28,367 |
Selling, General & Admin | 97,294 | 97,165 | 99,646 | 81,723 | 63,974 | 44,800 |
Amortization of Goodwill & Intangibles | 383.11 | 373.84 | 446.05 | 500.03 | 390.99 | 114.75 |
Other Operating Expenses | 2,713 | 2,719 | 2,743 | 2,416 | 2,139 | 2,395 |
Operating Expenses | 114,176 | 114,240 | 116,518 | 98,513 | 82,233 | 66,222 |
Operating Income | -4,540 | 1,654 | 13,266 | 27,318 | -3,992 | -37,856 |
Interest Expense | -2,695 | -3,556 | -4,993 | -6,233 | -6,294 | -6,808 |
Interest & Investment Income | 195.98 | 146.6 | 243.08 | 181.51 | 66.87 | 53.87 |
Earnings From Equity Investments | 985.48 | 1,002 | 1,018 | 981.71 | 396.48 | -354.16 |
Currency Exchange Gain (Loss) | 4.41 | 19.24 | 38.94 | -48 | 0.36 | -10.61 |
Other Non Operating Income (Expenses) | 4,151 | 2,130 | -53.84 | -234.25 | -1,091 | 1,914 |
EBT Excluding Unusual Items | -1,899 | 1,397 | 9,520 | 21,966 | -10,914 | -43,061 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -6.2 |
Gain (Loss) on Sale of Assets | 4.7 | 4.7 | 3,252 | 5,688 | - | - |
Pretax Income | -1,894 | 1,401 | 12,771 | 27,654 | -10,914 | -43,067 |
Income Tax Expense | 3,323 | 3,492 | 1,289 | 2,506 | 1,592 | -981.89 |
Earnings From Continuing Operations | -5,217 | -2,090 | 11,482 | 25,148 | -12,506 | -42,086 |
Minority Interest in Earnings | -7,388 | -7,946 | -7,469 | -12,843 | 2,490 | 12,387 |
Net Income | -12,605 | -10,036 | 4,013 | 12,305 | -10,015 | -29,699 |
Net Income to Common | -12,605 | -10,036 | 4,013 | 12,305 | -10,015 | -29,699 |
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) | -15.80 | -12.58 | 5.03 | 15.42 | -12.55 | -37.23 |
EPS (Diluted) | -16.22 | -13.00 | 5.00 | 15.00 | -13.00 | -37.23 |
EPS Growth | - | - | -66.67% | - | - | - |
Free Cash Flow | 74,467 | 45,872 | 11,746 | -2,557 | 2,829 | -11,746 |
Free Cash Flow Per Share | 93.34 | 57.50 | 14.72 | -3.21 | 3.55 | -14.72 |
Dividend Per Share | - | - | 0.500 | 2.000 | - | - |
Dividend Growth | - | - | -75.00% | - | - | - |
Gross Margin | 49.08% | 50.94% | 53.82% | 56.78% | 54.50% | 41.08% |
Operating Margin | -2.03% | 0.73% | 5.50% | 12.33% | -2.78% | -54.82% |
Profit Margin | -5.64% | -4.41% | 1.66% | 5.55% | -6.98% | -43.00% |
Free Cash Flow Margin | 33.34% | 20.16% | 4.87% | -1.15% | 1.97% | -17.01% |
EBITDA | 9,631 | 16,009 | 27,319 | 40,652 | 9,862 | -20,959 |
EBITDA Margin | 4.31% | 7.04% | 11.33% | 18.34% | 6.87% | -30.35% |
D&A For EBITDA | 14,171 | 14,355 | 14,053 | 13,334 | 13,854 | 16,897 |
EBIT | -4,540 | 1,654 | 13,266 | 27,318 | -3,992 | -37,856 |
EBIT Margin | -2.03% | 0.73% | 5.50% | 12.33% | -2.78% | -54.82% |
Effective Tax Rate | - | 249.18% | 10.09% | 9.06% | - | - |
Revenue as Reported | 223,363 | 227,490 | 241,138 | 221,619 | 143,575 | 69,060 |
Advertising Expenses | - | 1,513 | 1,330 | 1,462 | 528.19 | 386.53 |