PT Repower Asia Indonesia Tbk (IDX:REAL)
Indonesia · Delayed Price · Currency is IDR 50.00
-1.00 (-1.96%)
Jun 19, 2026, 11:10 AM WIB
IDX:REAL 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 |
| 8,309 | 8,521 | 115,892 | 8,368 | 6,035 | 23,947 | |
Revenue Growth (YoY) | -92.85% | -92.65% | 1284.95% | 38.66% | -74.80% | 88.73% |
Cost of Revenue | 5,199 | 5,108 | 87,762 | 4,875 | 2,864 | 16,763 |
Gross Profit | 3,111 | 3,413 | 28,131 | 3,493 | 3,171 | 7,184 |
Selling, General & Admin | 4,670 | 3,649 | 3,628 | 3,206 | 3,121 | 5,157 |
Other Operating Expenses | 246.8 | 175.16 | 535.93 | 57.29 | 43.82 | 158.36 |
Operating Expenses | 4,916 | 3,824 | 4,164 | 3,264 | 3,165 | 5,315 |
Operating Income | -1,806 | -410.85 | 23,967 | 229.93 | 5.99 | 1,869 |
Interest Expense | -471.85 | - | -425.68 | - | - | - |
Interest & Investment Income | - | 82.9 | 373.59 | 180.43 | 1.97 | 4.12 |
Other Non Operating Income (Expenses) | -186.78 | 609.32 | 510.73 | -8.39 | 384.98 | -7.94 |
EBT Excluding Unusual Items | -2,464 | 281.37 | 24,426 | 401.97 | 392.94 | 1,865 |
Pretax Income | -2,464 | 281.37 | 24,426 | 401.97 | 392.94 | 1,865 |
Income Tax Expense | 207.74 | 213.03 | 291.58 | 224.2 | 225.87 | 598.67 |
Net Income | -2,672 | 68.34 | 24,134 | 177.77 | 167.07 | 1,267 |
Net Income to Common | -2,672 | 68.34 | 24,134 | 177.77 | 167.07 | 1,267 |
Net Income Growth | - | -99.72% | 13475.91% | 6.40% | -86.81% | 23.82% |
Shares Outstanding (Basic) | 6,634 | 6,634 | 6,634 | 6,634 | 6,634 | 6,634 |
Shares Outstanding (Diluted) | 6,634 | 6,634 | 6,634 | 6,634 | 6,634 | 6,634 |
EPS (Basic) | -0.40 | 0.01 | 3.64 | 0.03 | 0.03 | 0.19 |
EPS (Diluted) | -0.40 | 0.01 | 3.64 | 0.03 | 0.03 | 0.19 |
EPS Growth | - | -99.72% | 13476.14% | 6.40% | -86.81% | 23.82% |
Free Cash Flow | -16,008 | -69,707 | 71,229 | -651.31 | -2,409 | 32.62 |
Free Cash Flow Per Share | -2.41 | -10.51 | 10.74 | -0.10 | -0.36 | 0.01 |
Dividend Per Share | - | - | 0.160 | - | - | - |
Gross Margin | 37.44% | 40.05% | 24.27% | 41.75% | 52.54% | 30.00% |
Operating Margin | -21.73% | -4.82% | 20.68% | 2.75% | 0.10% | 7.80% |
Profit Margin | -32.16% | 0.80% | 20.82% | 2.12% | 2.77% | 5.29% |
Free Cash Flow Margin | -192.64% | -818.04% | 61.46% | -7.78% | -39.91% | 0.14% |
EBITDA | -714.34 | 701.75 | 25,104 | 1,428 | 1,204 | 3,034 |
EBITDA Margin | -8.60% | 8.24% | 21.66% | 17.06% | 19.95% | 12.67% |
D&A For EBITDA | 1,091 | 1,113 | 1,137 | 1,198 | 1,198 | 1,165 |
EBIT | -1,806 | -410.85 | 23,967 | 229.93 | 5.99 | 1,869 |
EBIT Margin | -21.73% | -4.82% | 20.68% | 2.75% | 0.10% | 7.80% |
Effective Tax Rate | - | 75.71% | 1.19% | 55.77% | 57.48% | 32.10% |
Advertising Expenses | - | 81.87 | 297.51 | 29.47 | 40.93 | 115.22 |