IDX:PSAB Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	288.75	236.01	170.15	100.27	237.15
Revenue Growth (YoY)	22.35%	38.71%	69.69%	-57.72%	-4.27%
Cost of Revenue	118.57	122.49	68.57	50.47	144.3
Gross Profit	170.18	113.52	101.57	49.8	92.85
Selling, General & Admin	69.27	52.32	44.03	40.23	44.04
Amortization of Goodwill & Intangibles	10.28	12.11	8.15	5.81	10.98
Operating Expenses	79.55	64.43	53.69	48.21	61.76
Operating Income	90.64	49.09	47.89	1.59	31.09
Interest Expense	-16.6	-9.78	-16.19	-23.91	-32.81
Interest & Investment Income	0.06	0.04	0.04	0.16	0.01
Earnings From Equity Investments	-	-	-	-	0.33
Currency Exchange Gain (Loss)	-	10.92	-7.92	18.22	6.57
Other Non Operating Income (Expenses)	-0.77	-24.18	-0.94	-5	-21.51
EBT Excluding Unusual Items	73.32	26.09	22.88	-8.95	-16.32
Gain (Loss) on Sale of Investments	0.03	0.02	0.02	0.12	0.16
Gain (Loss) on Sale of Assets	-3.75	0.1	-7.52	-0.88	33.96
Asset Writedown	-4.23	-2.54	-2.6	-2.36	-
Pretax Income	65.36	23.67	12.78	-12.06	17.8
Income Tax Expense	12.4	5.99	12.2	3.97	9.5
Earnings From Continuing Operations	52.96	17.68	0.58	-16.04	8.3
Minority Interest in Earnings	-16.67	-8.26	-10.66	-5.78	-11.24
Net Income	36.3	9.42	-10.08	-21.82	-2.95
Net Income to Common	36.3	9.42	-10.08	-21.82	-2.95
Net Income Growth	285.22%	-	-	-	-
Shares Outstanding (Basic)	25,925	26,460	26,460	26,460	26,460
Shares Outstanding (Diluted)	25,925	26,460	26,460	26,460	26,460
Shares Change (YoY)	-2.02%	-	-	-	-
EPS (Basic)	0.00	0.00	-0.00	-0.00	-0.00
EPS (Diluted)	0.00	0.00	-0.00	-0.00	-0.00
EPS Growth	293.26%	-	-	-	-
Free Cash Flow	84.64	48.76	-25.88	-43.05	54.07
Free Cash Flow Per Share	0.00	0.00	-0.00	-0.00	0.00
Gross Margin	58.94%	48.10%	59.70%	49.66%	39.15%
Operating Margin	31.39%	20.80%	28.14%	1.59%	13.11%
Profit Margin	12.57%	3.99%	-5.92%	-21.76%	-1.24%
Free Cash Flow Margin	29.31%	20.66%	-15.21%	-42.94%	22.80%
EBITDA	127.4	96.39	89.58	36.03	94.92
EBITDA Margin	44.12%	40.84%	52.65%	35.93%	40.03%
D&A For EBITDA	36.77	47.3	41.7	34.44	63.83
EBIT	90.64	49.09	47.89	1.59	31.09
EBIT Margin	31.39%	20.80%	28.14%	1.59%	13.11%
Effective Tax Rate	18.97%	25.31%	95.45%	-	53.40%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.