IDX:SPRE 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	46,886	44,632	49,130	8,965
Revenue Growth (YoY)	-0.89%	-9.16%	448.03%	-
Cost of Revenue	31,288	30,721	37,834	5,644
Gross Profit	15,598	13,912	11,296	3,321
Selling, General & Admin	9,720	9,027	6,042	1,073
Amortization of Goodwill & Intangibles	16.44	8.69	3.99	2.75
Other Operating Expenses	377.44	110.79	80.52	-
Operating Expenses	12,108	10,483	7,228	1,946
Operating Income	3,490	3,429	4,069	1,374
Interest Expense	-308.33	-337.41	-293.65	-317.45
Interest & Investment Income	33.03	42.7	0.76	0.15
Other Non Operating Income (Expenses)	49.16	52.14	-52.14	-
Pretax Income	3,264	3,187	3,724	1,057
Income Tax Expense	674.17	670.13	787.32	149.44
Net Income	2,590	2,516	2,936	907.48
Net Income to Common	2,590	2,516	2,936	907.48
Net Income Growth	-9.99%	-14.30%	223.58%	-
Shares Outstanding (Basic)	800	800	132	100
Shares Outstanding (Diluted)	800	800	132	100
Shares Change (YoY)	-	506.06%	32.00%	-
EPS (Basic)	3.24	3.15	22.25	9.07
EPS (Diluted)	3.24	3.15	22.25	9.07
EPS Growth	-9.99%	-85.86%	145.14%	-
Free Cash Flow	1,255	-29,069	-1,404	-1,782
Free Cash Flow Per Share	1.57	-36.34	-10.64	-17.82
Gross Margin	33.27%	31.17%	22.99%	37.04%
Operating Margin	7.44%	7.68%	8.28%	15.33%
Profit Margin	5.52%	5.64%	5.98%	10.12%
Free Cash Flow Margin	2.68%	-65.13%	-2.86%	-19.88%
EBITDA	4,575	4,250	4,703	1,867
EBITDA Margin	9.76%	9.52%	9.57%	20.82%
D&A For EBITDA	1,085	820.38	634.55	492.63
EBIT	3,490	3,429	4,069	1,374
EBIT Margin	7.44%	7.68%	8.28%	15.33%
Effective Tax Rate	20.66%	21.03%	21.14%	14.14%
Advertising Expenses	-	890.88	680.4	90.19

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