PT Tripar Multivision Plus Tbk (IDX:RAAM)
Indonesia · Delayed Price · Currency is IDR 222.00
+10.00 (4.72%)
Last updated: May 4, 2026, 2:49 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 179,405 | 180,957 | 229,340 | 399,267 | 321,849 | 209,364 | |
Revenue Growth (YoY) | -16.56% | -21.10% | -42.56% | 24.05% | 53.73% | 27.68% |
Cost of Revenue | 155,352 | 157,822 | 142,646 | 150,889 | 157,697 | 132,221 |
Gross Profit | 24,053 | 23,135 | 86,695 | 248,378 | 164,152 | 77,143 |
Selling, General & Admin | 107,742 | 111,859 | 97,577 | 92,990 | 64,531 | 44,051 |
Amortization of Goodwill & Intangibles | 3,540 | 3,540 | 1,828 | 1,451 | 1,443 | 1,509 |
Other Operating Expenses | 805.44 | 805.44 | 128.78 | 31.97 | 647.08 | 1,327 |
Operating Expenses | 117,922 | 122,039 | 106,680 | 99,628 | 73,073 | 52,331 |
Operating Income | -93,869 | -98,904 | -19,985 | 148,750 | 91,080 | 24,812 |
Interest Expense | -31,990 | -30,640 | -15,558 | -14,015 | -14,059 | -22,583 |
Interest & Investment Income | 551.6 | 551.6 | 3,254 | 3,340 | 163.16 | 400.92 |
Earnings From Equity Investments | 58,459 | 58,459 | -625.53 | -2,983 | -1,095 | -1,820 |
Currency Exchange Gain (Loss) | 887.58 | 887.58 | 2,318 | -1,663 | 1,196 | -40.13 |
Other Non Operating Income (Expenses) | -32,262 | -11,653 | -199,225 | -8,692 | -5,893 | -30.82 |
EBT Excluding Unusual Items | -98,223 | -81,299 | -229,821 | 124,736 | 71,393 | 739.02 |
Gain (Loss) on Sale of Investments | - | - | -2,660 | - | 24,690 | -1,780 |
Gain (Loss) on Sale of Assets | -2,730 | -2,730 | 1,503 | 249.12 | - | 390.8 |
Asset Writedown | 3,872 | 3,872 | 3,233 | 8,918 | 10,782 | 30,177 |
Pretax Income | -97,082 | -80,157 | -227,746 | 133,903 | 106,865 | 29,527 |
Income Tax Expense | -27,164 | -25,858 | -48,978 | 30,922 | 19,568 | 2,647 |
Earnings From Continuing Operations | -69,918 | -54,300 | -178,768 | 102,981 | 87,296 | 26,880 |
Minority Interest in Earnings | 10.93 | 10.26 | 1.31 | 2.84 | -1.43 | -800.55 |
Net Income | -69,907 | -54,290 | -178,766 | 102,984 | 87,295 | 26,079 |
Net Income to Common | -69,907 | -54,290 | -178,766 | 102,984 | 87,295 | 26,079 |
Net Income Growth | - | - | - | 17.97% | 234.73% | - |
Shares Outstanding (Basic) | 6,815 | 6,814 | 6,382 | 5,871 | 5,265 | 5,265 |
Shares Outstanding (Diluted) | 6,815 | 6,814 | 6,382 | 5,871 | 5,265 | 5,265 |
Shares Change (YoY) | 4.36% | 6.76% | 8.71% | 11.51% | - | - |
EPS (Basic) | -10.26 | -7.97 | -28.01 | 17.54 | 16.58 | 4.95 |
EPS (Diluted) | -10.26 | -7.97 | -28.01 | 17.54 | 16.58 | 4.95 |
EPS Growth | - | - | - | 5.80% | 234.73% | - |
Free Cash Flow | -35,765 | -12,038 | -78,722 | -71,431 | -728.1 | -5,467 |
Free Cash Flow Per Share | -5.25 | -1.77 | -12.34 | -12.17 | -0.14 | -1.04 |
Dividend Per Share | - | - | - | 4.000 | - | - |
Gross Margin | 13.41% | 12.78% | 37.80% | 62.21% | 51.00% | 36.85% |
Operating Margin | -52.32% | -54.66% | -8.71% | 37.26% | 28.30% | 11.85% |
Profit Margin | -38.97% | -30.00% | -77.95% | 25.79% | 27.12% | 12.46% |
Free Cash Flow Margin | -19.93% | -6.65% | -34.33% | -17.89% | -0.23% | -2.61% |
EBITDA | -78,111 | -83,347 | -6,398 | 161,465 | 104,776 | 37,941 |
EBITDA Margin | -43.54% | -46.06% | -2.79% | 40.44% | 32.55% | 18.12% |
D&A For EBITDA | 15,758 | 15,558 | 13,587 | 12,715 | 13,696 | 13,129 |
EBIT | -93,869 | -98,904 | -19,985 | 148,750 | 91,080 | 24,812 |
EBIT Margin | -52.32% | -54.66% | -8.71% | 37.26% | 28.30% | 11.85% |
Effective Tax Rate | - | - | - | 23.09% | 18.31% | 8.96% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.