PT Famon Awal Bros Sedaya Tbk (IDX:PRAY)
Indonesia · Delayed Price · Currency is IDR 745.00
0.00 (0.00%)
Aug 6, 2026, 11:46 AM WIB
IDX:PRAY 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 | 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 | Dec '21 Dec 31, 2021 |
| 2,769,209 | 2,436,837 | 2,103,055 | 1,839,233 | 1,522,624 | 1,826,014 | |
Revenue Growth | 27.08% | 15.87% | 14.34% | 20.79% | -16.61% | 36.50% |
Cost of Revenue | 2,043,792 | 1,776,819 | 1,524,051 | 1,341,134 | 1,158,897 | 1,053,458 |
Gross Profit | 725,417 | 660,018 | 579,004 | 498,099 | 363,727 | 772,556 |
Selling, General & Admin | 439,607 | 383,112 | 312,251 | 291,089 | 251,591 | 216,309 |
Amortization of Goodwill & Intangibles | 2,559 | 2,713 | 1,241 | 120 | 144 | 286 |
Operating Expenses | 445,489 | 390,291 | 319,569 | 295,734 | 287,083 | 232,429 |
Operating Income | 279,928 | 269,727 | 259,435 | 202,365 | 76,644 | 540,127 |
Interest Expense | -28,139 | -80,441 | -72,625 | -81,113 | -72,075 | -64,483 |
Interest & Investment Income | 1,560 | - | - | 51,071 | 24,830 | 9,419 |
Earnings From Equity Investments | -2,800 | 55,163 | 40,992 | 88,624 | 44,198 | - |
Other Non Operating Income (Expenses) | 34,398 | 44,548 | 34,402 | 8,722 | 1,855 | -19,408 |
EBT Excluding Unusual Items | 284,947 | 288,997 | 262,204 | 269,669 | 75,452 | 465,655 |
Impairment of Goodwill | - | - | - | - | -4,953 | - |
Gain (Loss) on Sale of Assets | -544 | -544 | -43 | -2,091 | -24 | 289 |
Pretax Income | 284,403 | 288,453 | 262,161 | 267,578 | 70,475 | 465,944 |
Income Tax Expense | 100,006 | 77,227 | 68,659 | 43,549 | 15,226 | 115,338 |
Earnings From Continuing Operations | 184,397 | 211,226 | 193,502 | 224,029 | 55,249 | 350,606 |
Minority Interest in Earnings | 465 | 202 | 7,941 | -7,055 | 7,254 | -24,647 |
Net Income | 184,862 | 211,428 | 201,443 | 216,974 | 62,503 | 325,959 |
Net Income to Common | 184,862 | 211,428 | 201,443 | 216,974 | 62,503 | 325,959 |
Net Income Growth | 31.06% | 4.96% | -7.16% | 247.14% | -80.83% | 15.50% |
Shares Outstanding (Basic) | 13,960 | 13,959 | 13,959 | 13,959 | 13,043 | 12,960 |
Shares Outstanding (Diluted) | 13,960 | 13,959 | 13,959 | 13,959 | 13,043 | 12,960 |
Shares Change | 0.00% | - | - | 7.02% | 0.64% | - |
EPS (Basic) | 13.24 | 15.15 | 14.43 | 15.54 | 4.79 | 25.15 |
EPS (Diluted) | 13.24 | 15.15 | 14.43 | 15.54 | 4.79 | 25.15 |
EPS Growth | 31.05% | 4.96% | -7.16% | 224.36% | -80.95% | 15.50% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -247,224 | -403,224 | -306,880 | -271,339 | -271,122 | 16,956 |
Free Cash Flow Per Share | -17.71 | -28.89 | -21.98 | -19.44 | -20.79 | 1.31 |
Gross Margin | 26.20% | 27.08% | 27.53% | 27.08% | 23.89% | 42.31% |
Operating Margin | 10.11% | 11.07% | 12.34% | 11.00% | 5.03% | 29.58% |
Profit Margin | 6.68% | 8.68% | 9.58% | 11.80% | 4.11% | 17.85% |
Free Cash Flow Margin | -8.93% | -16.55% | -14.59% | -14.75% | -17.81% | 0.93% |
EBITDA | 581,212 | 523,959 | 463,692 | 367,650 | 213,145 | 643,665 |
EBITDA Margin | 20.99% | 21.50% | 22.05% | 19.99% | 14.00% | 35.25% |
D&A For EBITDA | 301,284 | 254,232 | 204,257 | 165,285 | 136,501 | 103,538 |
EBIT | 279,928 | 269,727 | 259,435 | 202,365 | 76,644 | 540,127 |
EBIT Margin | 10.11% | 11.07% | 12.34% | 11.00% | 5.03% | 29.58% |
Effective Tax Rate | 35.16% | 26.77% | 26.19% | 16.28% | 21.61% | 24.75% |