PT Palma Serasih Tbk (IDX:PSGO)

PT Palma Serasih Tbk Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	2,502,299	2,552,818	2,127,995	2,049,488	1,972,825	1,766,255
Revenue Growth (YoY)	9.19%	19.96%	3.83%	3.89%	11.70%	89.82%
Cost of Revenue	1,701,055	1,752,872	1,441,732	1,478,944	1,405,194	1,317,929
Gross Profit	801,243	799,946	686,262	570,543	567,631	448,326
Selling, General & Admin	244,662	241,711	209,245	216,550	169,082	127,056
Other Operating Expenses	-8,068	-29,213	-26,878	-54,834	-65,847	-48,492
Operating Expenses	236,594	212,498	182,367	161,716	103,235	78,564
Operating Income	564,649	587,447	503,896	408,827	464,396	369,762
Interest Expense	-70,229	-80,247	-101,037	-143,420	-148,698	-144,433
Interest & Investment Income	50,480	54,624	59,930	24,926	9,557	5,811
Other Non Operating Income (Expenses)	-4,288	-2,609	-3,338	-4,081	-3,882	-3,183
EBT Excluding Unusual Items	540,613	559,216	459,451	286,253	321,372	227,957
Gain (Loss) on Sale of Investments	-	-	-	399,742	-	-
Gain (Loss) on Sale of Assets	7,316	7,158	-3,408	-21,055	-765.21	-1,683
Other Unusual Items	-	-	-4,396	-	-	-
Pretax Income	547,928	566,374	451,647	664,940	320,607	226,274
Income Tax Expense	118,176	123,525	100,999	115,696	62,925	12,432
Earnings From Continuing Operations	429,752	442,849	350,647	549,244	257,682	213,842
Minority Interest in Earnings	0.08	0.02	-0.1	0.21	-0.04	0.03
Net Income	429,752	442,849	350,647	549,244	257,682	213,842
Net Income to Common	429,752	442,849	350,647	549,244	257,682	213,842
Net Income Growth	14.12%	26.30%	-36.16%	113.15%	20.50%	706.93%
Shares Outstanding (Basic)	18,850	18,850	18,850	18,850	18,850	18,850
Shares Outstanding (Diluted)	18,850	18,850	18,850	18,850	18,850	18,850
EPS (Basic)	22.80	23.49	18.60	29.14	13.67	11.34
EPS (Diluted)	22.80	23.49	18.60	29.14	13.67	11.34
EPS Growth	14.12%	26.30%	-36.16%	113.15%	20.50%	706.93%
Free Cash Flow	335,317	459,272	225,778	499,324	382,092	242,443
Free Cash Flow Per Share	17.79	24.36	11.98	26.49	20.27	12.86
Dividend Per Share	-	-	8.000	8.000	-	-
Gross Margin	32.02%	31.34%	32.25%	27.84%	28.77%	25.38%
Operating Margin	22.56%	23.01%	23.68%	19.95%	23.54%	20.94%
Profit Margin	17.17%	17.35%	16.48%	26.80%	13.06%	12.11%
Free Cash Flow Margin	13.40%	17.99%	10.61%	24.36%	19.37%	13.73%
EBITDA	725,654	746,421	655,031	564,224	611,147	488,728
EBITDA Margin	29.00%	29.24%	30.78%	27.53%	30.98%	27.67%
D&A For EBITDA	161,005	158,974	151,135	155,396	146,751	118,966
EBIT	564,649	587,447	503,896	408,827	464,396	369,762
EBIT Margin	22.56%	23.01%	23.68%	19.95%	23.54%	20.94%
Effective Tax Rate	21.57%	21.81%	22.36%	17.40%	19.63%	5.49%

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