PT Tripar Multivision Plus Tbk (IDX:RAAM)
Indonesia · Delayed Price · Currency is IDR 224.00
+8.00 (3.70%)
Last updated: Feb 9, 2026, 2:04 PM WIB
IDX:RAAM Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 207,942 | 229,340 | 399,267 | 321,849 | 209,364 | 163,975 | |
Revenue Growth (YoY) | -37.93% | -42.56% | 24.05% | 53.73% | 27.68% | -44.48% |
Cost of Revenue | 173,220 | 142,646 | 150,889 | 157,697 | 132,221 | 93,334 |
Gross Profit | 34,722 | 86,695 | 248,378 | 164,152 | 77,143 | 70,641 |
Selling, General & Admin | 105,894 | 97,577 | 92,990 | 64,531 | 44,051 | 43,442 |
Amortization of Goodwill & Intangibles | 1,828 | 1,828 | 1,451 | 1,443 | 1,509 | 1,856 |
Other Operating Expenses | 128.78 | 128.78 | 31.97 | 647.08 | 1,327 | 1,757 |
Operating Expenses | 116,362 | 106,680 | 99,628 | 73,073 | 52,331 | 52,907 |
Operating Income | -81,640 | -19,985 | 148,750 | 91,080 | 24,812 | 17,734 |
Interest Expense | -26,997 | -15,558 | -14,015 | -14,059 | -22,583 | -23,366 |
Interest & Investment Income | 674.08 | 3,254 | 3,340 | 163.16 | 400.92 | 576.39 |
Earnings From Equity Investments | 32,795 | -625.53 | -2,983 | -1,095 | -1,820 | -3,157 |
Currency Exchange Gain (Loss) | 4,100 | 3,090 | -1,663 | 1,196 | -40.13 | 579 |
Other Non Operating Income (Expenses) | -47,881 | -199,225 | -8,692 | -5,893 | -30.82 | -6,079 |
EBT Excluding Unusual Items | -118,948 | -229,050 | 124,736 | 71,393 | 739.02 | -13,712 |
Gain (Loss) on Sale of Investments | -2,660 | -2,660 | - | 24,690 | -1,780 | -20,299 |
Gain (Loss) on Sale of Assets | -777.26 | 731.32 | 249.12 | - | 390.8 | -8,312 |
Asset Writedown | 3,233 | 3,233 | 8,918 | 10,782 | 30,177 | - |
Pretax Income | -119,153 | -227,746 | 133,903 | 106,865 | 29,527 | -42,323 |
Income Tax Expense | -32,671 | -48,978 | 30,922 | 19,568 | 2,647 | -5,865 |
Earnings From Continuing Operations | -86,482 | -178,768 | 102,981 | 87,296 | 26,880 | -36,458 |
Minority Interest in Earnings | 2.52 | 1.31 | 2.84 | -1.43 | -800.55 | -2,951 |
Net Income | -86,480 | -178,766 | 102,984 | 87,295 | 26,079 | -39,410 |
Net Income to Common | -86,480 | -178,766 | 102,984 | 87,295 | 26,079 | -39,410 |
Net Income Growth | - | - | 17.97% | 234.73% | - | - |
Shares Outstanding (Basic) | 6,814 | 6,382 | 5,871 | 5,265 | 5,265 | 5,265 |
Shares Outstanding (Diluted) | 6,814 | 6,382 | 5,871 | 5,265 | 5,265 | 5,265 |
Shares Change (YoY) | 9.43% | 8.71% | 11.51% | - | - | - |
EPS (Basic) | -12.69 | -28.01 | 17.54 | 16.58 | 4.95 | -7.49 |
EPS (Diluted) | -12.69 | -28.01 | 17.54 | 16.58 | 4.95 | -7.49 |
EPS Growth | - | - | 5.80% | 234.73% | - | - |
Free Cash Flow | 14,975 | -78,722 | -71,431 | -728.1 | -5,467 | -4,085 |
Free Cash Flow Per Share | 2.20 | -12.34 | -12.17 | -0.14 | -1.04 | -0.78 |
Dividend Per Share | - | - | 4.000 | - | - | - |
Gross Margin | 16.70% | 37.80% | 62.21% | 51.00% | 36.85% | 43.08% |
Operating Margin | -39.26% | -8.71% | 37.26% | 28.30% | 11.85% | 10.81% |
Profit Margin | -41.59% | -77.95% | 25.79% | 27.12% | 12.46% | -24.03% |
Free Cash Flow Margin | 7.20% | -34.33% | -17.89% | -0.23% | -2.61% | -2.49% |
EBITDA | -67,070 | -6,398 | 161,465 | 104,776 | 37,941 | 31,627 |
EBITDA Margin | -32.25% | -2.79% | 40.44% | 32.55% | 18.12% | 19.29% |
D&A For EBITDA | 14,570 | 13,587 | 12,715 | 13,696 | 13,129 | 13,892 |
EBIT | -81,640 | -19,985 | 148,750 | 91,080 | 24,812 | 17,734 |
EBIT Margin | -39.26% | -8.71% | 37.26% | 28.30% | 11.85% | 10.81% |
Effective Tax Rate | - | - | 23.09% | 18.31% | 8.96% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.