IDX:WBSA 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
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Revenue	2,717,990	2,135,502	1,772,044
Revenue Growth	-	20.51%	-
Cost of Revenue	2,462,067	1,840,999	1,546,648
Gross Profit	255,923	294,502	225,396
Selling, General & Admin	175,232	196,020	172,096
Other Operating Expenses	-1,191	-1,931	3,674
Operating Expenses	174,041	194,088	175,770
Operating Income	81,882	100,414	49,625
Interest Expense	-45,930	-43,331	-33,749
Interest & Investment Income	7,890	2,998	445.72
Pretax Income	64,479	60,082	16,322
Income Tax Expense	18,903	14,764	6,093
Earnings From Continuing Operations	45,576	45,317	10,230
Minority Interest in Earnings	0.1	0	-
Net Income	45,576	45,317	10,230
Net Income to Common	45,576	45,317	10,230
Net Income Growth	-	343.00%	-
Shares Outstanding (Basic)	5,119	2,403	2,250
Shares Outstanding (Diluted)	5,119	2,403	2,250
Shares Change	-	6.82%	-
EPS (Basic)	8.90	18.86	4.55
EPS (Diluted)	8.90	18.86	4.55
EPS Growth	-	314.72%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Free Cash Flow	309,133	31,554	162,598
Free Cash Flow Per Share	60.39	13.13	72.27
Gross Margin	9.42%	13.79%	12.72%
Operating Margin	3.01%	4.70%	2.80%
Profit Margin	1.68%	2.12%	0.58%
Free Cash Flow Margin	11.37%	1.48%	9.18%
EBITDA	104,046	112,741	54,706
EBITDA Margin	3.83%	5.28%	3.09%
D&A For EBITDA	22,164	12,327	5,080
EBIT	81,882	100,414	49,625
EBIT Margin	3.01%	4.70%	2.80%
Effective Tax Rate	29.32%	24.57%	37.33%