PT Solusi Sinergi Digital Tbk (IDX:WIFI)
Indonesia · Delayed Price · Currency is IDR 1,990.00
-70.00 (-3.40%)
Aug 26, 2026, 3:10 PM WIB
IDX:WIFI 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 |
| 2,716,829 | 1,659,396 | 671,854 | 439,326 | 461,253 | 390,957 | |
Revenue Growth | 210.03% | 146.99% | 52.93% | -4.75% | 17.98% | 722.99% |
Cost of Revenue | 1,036,921 | 533,482 | 257,418 | 267,812 | 352,944 | 339,458 |
Gross Profit | 1,679,907 | 1,125,914 | 414,436 | 171,514 | 108,308 | 51,499 |
Selling, General & Admin | 275,356 | 187,716 | 68,167 | 46,994 | 46,983 | 29,406 |
Other Operating Expenses | 100,142 | 28,053 | 1,599 | -1,099 | 324.28 | 1,378 |
Operating Expenses | 375,498 | 215,769 | 69,766 | 46,656 | 47,308 | 30,784 |
Operating Income | 1,304,409 | 910,144 | 344,670 | 124,858 | 61,001 | 20,716 |
Interest Expense | -474,445 | -293,532 | -72,849 | -57,618 | -44,825 | -17,323 |
Interest & Investment Income | 90,738 | 52,541 | 538.95 | 186.4 | 6,469 | 13,345 |
Currency Exchange Gain (Loss) | 0.46 | 0.46 | - | - | - | - |
Other Non Operating Income (Expenses) | -25,164 | -19,114 | -200.11 | -294.78 | -220.06 | 7,436 |
EBT Excluding Unusual Items | 895,538 | 650,040 | 272,160 | 67,132 | 22,425 | 24,174 |
Gain (Loss) on Sale of Assets | 45,282 | 45,282 | 221.09 | 445.57 | 31,757 | 331 |
Other Unusual Items | 8,738 | 8,738 | - | - | - | - |
Pretax Income | 949,558 | 704,060 | 272,381 | 67,578 | 54,182 | 24,505 |
Income Tax Expense | 47,644 | 71,157 | 43,102 | 9,321 | -4,264 | -304.35 |
Earnings From Continuing Operations | 901,914 | 632,903 | 229,278 | 58,257 | 58,446 | 24,809 |
Minority Interest in Earnings | -390,113 | -224,352 | 1,596 | 286.61 | 43.61 | 1,010 |
Net Income | 511,801 | 408,551 | 230,874 | 58,543 | 58,490 | 25,819 |
Preferred Dividends & Other Adjustments | -211.95 | -211.95 | - | - | - | - |
Net Income to Common | 512,013 | 408,763 | 230,874 | 58,543 | 58,490 | 25,819 |
Net Income Growth | 38.78% | 77.05% | 294.36% | 0.09% | 126.53% | 1068.64% |
Shares Outstanding (Basic) | 4,370 | 3,676 | 2,322 | 2,255 | 2,067 | 1,965 |
Shares Outstanding (Diluted) | 4,370 | 3,676 | 2,322 | 2,255 | 2,067 | 1,965 |
Shares Change | 91.15% | 58.35% | 2.94% | 9.09% | 5.24% | 0.90% |
EPS (Basic) | 117.16 | 111.19 | 99.44 | 25.96 | 28.29 | 13.14 |
EPS (Diluted) | 117.16 | 111.19 | 99.44 | 25.96 | 28.29 | 13.14 |
EPS Growth | -27.39% | 11.81% | 283.08% | -8.24% | 115.30% | 1058.01% |
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 | -5,606,497 | -3,677,224 | -1,058,756 | -100,383 | -442,716 | -219,102 |
Free Cash Flow Per Share | -1282.89 | -1000.23 | -456.04 | -44.51 | -214.14 | -111.53 |
Dividend Per Share | 2.000 | 2.000 | - | 1.060 | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 61.83% | 67.85% | 61.69% | 39.04% | 23.48% | 13.17% |
Operating Margin | 48.01% | 54.85% | 51.30% | 28.42% | 13.23% | 5.30% |
Profit Margin | 18.85% | 24.63% | 34.36% | 13.33% | 12.68% | 6.60% |
Free Cash Flow Margin | -206.36% | -221.60% | -157.59% | -22.85% | -95.98% | -56.04% |
EBITDA | 1,622,399 | 1,076,414 | 455,007 | 201,904 | 89,548 | 40,493 |
EBITDA Margin | 59.72% | 64.87% | 67.72% | 45.96% | 19.41% | 10.36% |
D&A For EBITDA | 317,990 | 166,270 | 110,337 | 77,046 | 28,547 | 19,777 |
EBIT | 1,304,409 | 910,144 | 344,670 | 124,858 | 61,001 | 20,716 |
EBIT Margin | 48.01% | 54.85% | 51.30% | 28.42% | 13.23% | 5.30% |
Effective Tax Rate | 5.02% | 10.11% | 15.82% | 13.79% | - | - |