PT Winner Nusantara Jaya Tbk (IDX:WINR)
Indonesia · Delayed Price · Currency is IDR 47.00
-5.00 (-9.62%)
Feb 6, 2026, 4:10 PM WIB
IDX:WINR 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 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 62,533 | 31,500 | 35,649 | 35,250 | 37,275 | 26,785 | |
Revenue Growth (YoY) | 144.51% | -11.64% | 1.13% | -5.43% | 39.16% | 133.75% |
Cost of Revenue | 32,655 | 16,364 | 20,509 | 20,618 | 21,272 | 13,525 |
Gross Profit | 29,878 | 15,136 | 15,140 | 14,633 | 16,003 | 13,260 |
Selling, General & Admin | 8,009 | 6,227 | 7,093 | 8,988 | 8,920 | 6,128 |
Other Operating Expenses | 875.75 | 601.21 | 1.95 | 95.11 | - | 368.32 |
Operating Expenses | 8,885 | 6,828 | 7,095 | 9,084 | 8,920 | 6,496 |
Operating Income | 20,993 | 8,309 | 8,045 | 5,549 | 7,083 | 6,764 |
Interest Expense | -1,012 | -955.17 | -363.59 | -438.29 | -461.74 | -123.83 |
Interest & Investment Income | 557.81 | 3.77 | 7.38 | 30.57 | 10.32 | - |
Other Non Operating Income (Expenses) | 3,520 | 614.66 | 601.41 | 630.98 | 103,240 | 231.35 |
EBT Excluding Unusual Items | 24,059 | 7,972 | 8,290 | 5,772 | 109,871 | 6,871 |
Gain (Loss) on Sale of Assets | - | 478.35 | - | - | - | - |
Asset Writedown | - | - | 23,512 | - | - | - |
Pretax Income | 24,059 | 8,450 | 31,802 | 5,772 | 109,871 | 6,871 |
Income Tax Expense | 1,533 | 767.99 | 999.96 | 1,060 | 1,257 | 1,374 |
Earnings From Continuing Operations | 22,526 | 7,682 | 30,802 | 4,712 | 108,614 | 5,498 |
Minority Interest in Earnings | 420.2 | 226.58 | -6,058 | -124.33 | -12,050 | -958.61 |
Net Income | 22,946 | 7,909 | 24,744 | 4,588 | 96,564 | 4,539 |
Net Income to Common | 22,946 | 7,909 | 24,744 | 4,588 | 96,564 | 4,539 |
Net Income Growth | 496.50% | -68.04% | 439.35% | -95.25% | 2027.37% | 386.66% |
Shares Outstanding (Basic) | 5,235 | 5,235 | 5,235 | 4,771 | 1,395 | 5 |
Shares Outstanding (Diluted) | 5,235 | 5,235 | 5,235 | 4,771 | 1,395 | 5 |
Shares Change (YoY) | - | 0.00% | 9.74% | 242.02% | 27797.65% | - |
EPS (Basic) | 4.38 | 1.51 | 4.73 | 0.96 | 69.23 | 907.82 |
EPS (Diluted) | 4.38 | 1.51 | 4.73 | 0.96 | 69.23 | 907.82 |
EPS Growth | 496.50% | -68.04% | 391.51% | -98.61% | -92.37% | 386.66% |
Free Cash Flow | 1,254 | 5,042 | 5,205 | -42,889 | -93,263 | -423.08 |
Free Cash Flow Per Share | 0.24 | 0.96 | 0.99 | -8.99 | -66.86 | -84.62 |
Gross Margin | 47.78% | 48.05% | 42.47% | 41.51% | 42.93% | 49.50% |
Operating Margin | 33.57% | 26.38% | 22.57% | 15.74% | 19.00% | 25.25% |
Profit Margin | 36.70% | 25.11% | 69.41% | 13.01% | 259.06% | 16.95% |
Free Cash Flow Margin | 2.01% | 16.01% | 14.60% | -121.67% | -250.21% | -1.58% |
EBITDA | 21,893 | 9,331 | 9,172 | 6,730 | 8,040 | 7,289 |
EBITDA Margin | 35.01% | 29.62% | 25.73% | 19.09% | 21.57% | 27.21% |
D&A For EBITDA | 899.51 | 1,022 | 1,127 | 1,181 | 956.9 | 524.74 |
EBIT | 20,993 | 8,309 | 8,045 | 5,549 | 7,083 | 6,764 |
EBIT Margin | 33.57% | 26.38% | 22.57% | 15.74% | 19.00% | 25.25% |
Effective Tax Rate | 6.37% | 9.09% | 3.14% | 18.37% | 1.14% | 19.99% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.