IDX:STAR Income Statement

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	6,618	4,061	4,738	4,528	3,897
Revenue Growth (YoY)	62.99%	-14.30%	4.64%	16.20%	32.49%
Gross Profit	6,618	4,061	4,738	4,528	3,897
Selling, General & Admin	7,089	7,712	7,462	6,441	5,338
Other Operating Expenses	386.5	240.27	225.52	297.07	871.82
Operating Expenses	8,006	8,507	8,325	7,430	6,910
Operating Income	-1,387	-4,447	-3,587	-2,902	-3,013
Interest Expense	-1,094	-72.21	-72.72	-37.69	-1,569
Interest & Investment Income	16,614	11,554	7,453	4,999	15,150
Currency Exchange Gain (Loss)	-	-	-	-	-3.68
Other Non Operating Income (Expenses)	-607	-22.68	-361.24	-26.88	-15.62
EBT Excluding Unusual Items	13,526	7,013	3,432	2,033	10,548
Gain (Loss) on Sale of Investments	9,760	-2,782	-611.15	-192.5	38.41
Pretax Income	23,286	4,231	2,821	1,841	10,587
Income Tax Expense	340.65	-3.98	91.03	90.73	73.72
Earnings From Continuing Operations	22,946	4,235	2,730	1,750	10,513
Minority Interest in Earnings	-0.17	0.02	-0.02	-0.02	-0.03
Net Income	22,945	4,235	2,730	1,750	10,513
Net Income to Common	22,945	4,235	2,730	1,750	10,513
Net Income Growth	441.82%	55.12%	56.02%	-83.36%	81.01%
Shares Outstanding (Basic)	4,800	4,800	4,800	4,800	4,800
Shares Outstanding (Diluted)	4,800	4,800	4,800	4,800	4,800
EPS (Basic)	4.78	0.88	0.57	0.36	2.19
EPS (Diluted)	4.78	0.88	0.57	0.36	2.19
EPS Growth	441.82%	55.12%	56.02%	-83.36%	81.01%
Free Cash Flow	-2,694	-6,041	-95.67	621.38	121,885
Free Cash Flow Per Share	-0.56	-1.26	-0.02	0.13	25.39
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-20.96%	-109.51%	-75.70%	-64.08%	-77.34%
Profit Margin	346.70%	104.30%	57.62%	38.65%	269.80%
Free Cash Flow Margin	-40.70%	-148.79%	-2.02%	13.72%	3128.03%
EBITDA	-1,376	-4,399	-3,469	-2,749	-2,852
EBITDA Margin	-20.80%	-108.34%	-73.22%	-60.70%	-73.19%
D&A For EBITDA	11.12	47.44	117.59	152.98	161.6
EBIT	-1,387	-4,447	-3,587	-2,902	-3,013
EBIT Margin	-20.96%	-109.51%	-75.70%	-64.08%	-77.34%
Effective Tax Rate	1.46%	-	3.23%	4.93%	0.70%

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