PT Widiant Jaya Krenindo Tbk (IDX:WIDI)
Indonesia · Delayed Price · Currency is IDR 26.00
-1.00 (-3.70%)
Last updated: Sep 2, 2026, 11:58 AM WIB
IDX:WIDI 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 | Jun '26 Jun 30, 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 |
| 15,771 | 15,986 | 15,119 | 7,444 | 11,041 | 4,976 | |
Revenue Growth | 3.98% | 5.73% | 103.09% | -32.57% | 121.88% | - |
Cost of Revenue | 12,646 | 13,259 | 9,773 | 5,543 | 6,563 | 3,067 |
Gross Profit | 3,125 | 2,726 | 5,347 | 1,902 | 4,478 | 1,909 |
Selling, General & Admin | 3,878 | 3,765 | 3,280 | 2,921 | 2,714 | 691.75 |
Other Operating Expenses | 508.99 | 1.83 | 50.57 | 1.87 | 63.26 | 57.55 |
Operating Expenses | 4,875 | 4,157 | 3,693 | 3,213 | 2,935 | 859.21 |
Operating Income | -1,749 | -1,431 | 1,654 | -1,311 | 1,543 | 1,050 |
Interest Expense | -39.25 | -26.55 | -131.78 | -290.63 | -329.28 | -241.94 |
Interest & Investment Income | 101.44 | 169.65 | 60.44 | 78.96 | 1.23 | - |
Other Non Operating Income (Expenses) | -88.21 | -90.11 | -544.36 | -85.92 | -132.14 | -79.72 |
EBT Excluding Unusual Items | -1,775 | -1,378 | 1,038 | -1,608 | 1,083 | 728.52 |
Gain (Loss) on Sale of Assets | - | - | - | - | 141.31 | 31.22 |
Pretax Income | -1,775 | -1,378 | 1,038 | -1,608 | 1,224 | 759.74 |
Income Tax Expense | -0.87 | -0.87 | 537.89 | -353.46 | 213.32 | 89.97 |
Net Income | -1,774 | -1,377 | 500.28 | -1,255 | 1,011 | 669.77 |
Net Income to Common | -1,774 | -1,377 | 500.28 | -1,255 | 1,011 | 669.77 |
Net Income Growth | - | - | - | - | 50.91% | - |
Shares Outstanding (Basic) | 1,600 | 1,600 | 1,600 | 1,417 | 490 | - |
Shares Outstanding (Diluted) | 1,600 | 1,600 | 1,600 | 1,417 | 490 | - |
Shares Change | 0.00% | 0.00% | 12.92% | 189.15% | - | - |
EPS (Basic) | -1.11 | -0.86 | 0.31 | -0.89 | 2.06 | - |
EPS (Diluted) | -1.11 | -0.86 | 0.31 | -0.89 | 2.06 | - |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -3,782 | -3,416 | -17,189 | -8,616 | -5,259 | 3,214 |
Free Cash Flow Per Share | -2.36 | -2.13 | -10.74 | -6.08 | -10.73 | - |
Gross Margin | 19.82% | 17.05% | 35.36% | 25.55% | 40.56% | 38.37% |
Operating Margin | -11.09% | -8.95% | 10.94% | -17.61% | 13.98% | 21.10% |
Profit Margin | -11.25% | -8.61% | 3.31% | -16.86% | 9.15% | 13.46% |
Free Cash Flow Margin | -23.98% | -21.37% | -113.69% | -115.74% | -47.63% | 64.59% |
EBITDA | 1,075 | 4,014 | 5,594 | 549 | 2,889 | 2,070 |
EBITDA Margin | 6.82% | 25.11% | 37.00% | 7.38% | 26.16% | 41.60% |
D&A For EBITDA | 2,825 | 5,445 | 3,940 | 1,860 | 1,346 | 1,020 |
EBIT | -1,749 | -1,431 | 1,654 | -1,311 | 1,543 | 1,050 |
EBIT Margin | -11.09% | -8.95% | 10.94% | -17.61% | 13.98% | 21.10% |
Effective Tax Rate | - | - | 51.81% | - | 17.43% | 11.84% |
Advertising Expenses | - | - | - | - | 55.28 | - |