PT Famon Awal Bros Sedaya Tbk (IDX:PRAY)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
625.00
0.00 (0.00%)
Jun 26, 2025, 3:42 PM WIB

IDX:PRAY Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019
2,131,4702,103,0551,839,2331,522,6241,826,0141,337,747
Upgrade
Revenue Growth (YoY)
10.71%14.34%20.79%-16.61%36.50%31.80%
Upgrade
Cost of Revenue
1,560,9591,524,0511,341,1341,158,8971,053,458787,821
Upgrade
Gross Profit
570,511579,004498,099363,727772,556549,926
Upgrade
Selling, General & Admin
332,873312,251291,089251,591216,309161,276
Upgrade
Operating Expenses
339,556319,569295,734287,083232,429161,418
Upgrade
Operating Income
230,955259,435202,36576,644540,127388,508
Upgrade
Interest Expense
-70,030-72,625-81,113-72,075-64,483-
Upgrade
Interest & Investment Income
32,98645,55251,07124,8309,4194,603
Upgrade
Earnings From Equity Investments
3,52540,99288,62444,198-33,044
Upgrade
Other Non Operating Income (Expenses)
25,624-11,1508,7221,855-19,408-49,592
Upgrade
EBT Excluding Unusual Items
223,060262,204269,66975,452465,655376,563
Upgrade
Impairment of Goodwill
----4,953--
Upgrade
Gain (Loss) on Sale of Assets
-43-43-2,091-242892,257
Upgrade
Other Unusual Items
------144
Upgrade
Pretax Income
223,017262,161267,57870,475465,944378,676
Upgrade
Income Tax Expense
64,31268,65943,54915,226115,33877,367
Upgrade
Earnings From Continuing Operations
158,705193,502224,02955,249350,606301,309
Upgrade
Minority Interest in Earnings
4,2737,941-7,0557,254-24,647-19,094
Upgrade
Net Income
162,978201,443216,97462,503325,959282,215
Upgrade
Net Income to Common
162,978201,443216,97462,503325,959282,215
Upgrade
Net Income Growth
-20.43%-7.16%247.14%-80.83%15.50%130.94%
Upgrade
Shares Outstanding (Basic)
13,95913,95913,95913,04312,96012,960
Upgrade
Shares Outstanding (Diluted)
13,95913,95913,95913,04312,96012,960
Upgrade
Shares Change (YoY)
--7.02%0.64%--
Upgrade
EPS (Basic)
11.6814.4315.544.7925.1521.78
Upgrade
EPS (Diluted)
11.6814.4315.544.7925.1521.78
Upgrade
EPS Growth
-20.43%-7.16%224.36%-80.95%15.50%130.94%
Upgrade
Free Cash Flow
-499,498-306,880-271,339-271,12216,95616,982
Upgrade
Free Cash Flow Per Share
-35.78-21.98-19.44-20.791.311.31
Upgrade
Gross Margin
26.77%27.53%27.08%23.89%42.31%41.11%
Upgrade
Operating Margin
10.84%12.34%11.00%5.03%29.58%29.04%
Upgrade
Profit Margin
7.65%9.58%11.80%4.11%17.85%21.10%
Upgrade
Free Cash Flow Margin
-23.43%-14.59%-14.75%-17.81%0.93%1.27%
Upgrade
EBITDA
458,753463,692367,650213,145643,665473,034
Upgrade
EBITDA Margin
21.52%22.05%19.99%14.00%35.25%35.36%
Upgrade
D&A For EBITDA
227,798204,257165,285136,501103,53884,526
Upgrade
EBIT
230,955259,435202,36576,644540,127388,508
Upgrade
EBIT Margin
10.84%12.34%11.00%5.03%29.58%29.04%
Upgrade
Effective Tax Rate
28.84%26.19%16.28%21.61%24.75%20.43%
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.