PT Winner Nusantara Jaya Tbk (IDX:WINR)
Indonesia · Delayed Price · Currency is IDR 24.00
+2.00 (9.09%)
Jun 12, 2026, 4:13 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 53,259 | 51,278 | 31,500 | 35,649 | 35,250 | 37,275 | |
Revenue Growth (YoY) | 58.23% | 62.79% | -11.64% | 1.13% | -5.43% | 39.16% |
Cost of Revenue | 29,031 | 28,122 | 16,364 | 20,509 | 20,618 | 21,272 |
Gross Profit | 24,227 | 23,156 | 15,136 | 15,140 | 14,633 | 16,003 |
Selling, General & Admin | 8,004 | 8,277 | 6,227 | 7,093 | 8,988 | 8,920 |
Other Operating Expenses | 421.29 | 507.28 | 601.21 | 1.95 | 95.11 | - |
Operating Expenses | 8,425 | 8,784 | 6,828 | 7,095 | 9,084 | 8,920 |
Operating Income | 15,802 | 14,371 | 8,309 | 8,045 | 5,549 | 7,083 |
Interest Expense | -29.18 | -116.72 | -955.17 | -363.59 | -438.29 | -461.74 |
Interest & Investment Income | 156.41 | 565.86 | 3.77 | 7.38 | 30.57 | 10.32 |
Other Non Operating Income (Expenses) | 2,736 | 3,454 | 614.66 | 601.41 | 630.98 | 103,240 |
EBT Excluding Unusual Items | 18,665 | 18,275 | 7,972 | 8,290 | 5,772 | 109,871 |
Gain (Loss) on Sale of Assets | 666.04 | 666.04 | 478.35 | - | - | - |
Asset Writedown | - | - | - | 23,512 | - | - |
Pretax Income | 19,332 | 18,941 | 8,450 | 31,802 | 5,772 | 109,871 |
Income Tax Expense | 1,264 | 1,259 | 767.99 | 999.96 | 1,060 | 1,257 |
Earnings From Continuing Operations | 18,067 | 17,682 | 7,682 | 30,802 | 4,712 | 108,614 |
Minority Interest in Earnings | 165.58 | 187.98 | 226.58 | -6,058 | -124.33 | -12,050 |
Net Income | 18,233 | 17,870 | 7,909 | 24,744 | 4,588 | 96,564 |
Net Income to Common | 18,233 | 17,870 | 7,909 | 24,744 | 4,588 | 96,564 |
Net Income Growth | 83.04% | 125.95% | -68.04% | 439.35% | -95.25% | 2027.37% |
Shares Outstanding (Basic) | 5,235 | 5,235 | 5,235 | 5,235 | 4,771 | 1,395 |
Shares Outstanding (Diluted) | 5,235 | 5,235 | 5,235 | 5,235 | 4,771 | 1,395 |
Shares Change (YoY) | - | - | 0.00% | 9.74% | 242.02% | 27797.65% |
EPS (Basic) | 3.48 | 3.41 | 1.51 | 4.73 | 0.96 | 69.23 |
EPS (Diluted) | 3.48 | 3.41 | 1.51 | 4.73 | 0.96 | 69.23 |
EPS Growth | 83.04% | 125.95% | -68.04% | 391.51% | -98.61% | -92.37% |
Free Cash Flow | 9,223 | 11,549 | 5,042 | 5,205 | -42,889 | -93,263 |
Free Cash Flow Per Share | 1.76 | 2.21 | 0.96 | 0.99 | -8.99 | -66.86 |
Gross Margin | 45.49% | 45.16% | 48.05% | 42.47% | 41.51% | 42.93% |
Operating Margin | 29.67% | 28.03% | 26.38% | 22.57% | 15.74% | 19.00% |
Profit Margin | 34.23% | 34.85% | 25.11% | 69.41% | 13.01% | 259.06% |
Free Cash Flow Margin | 17.32% | 22.52% | 16.01% | 14.60% | -121.67% | -250.21% |
EBITDA | 16,662 | 15,236 | 9,331 | 9,172 | 6,730 | 8,040 |
EBITDA Margin | 31.29% | 29.71% | 29.62% | 25.73% | 19.09% | 21.57% |
D&A For EBITDA | 859.33 | 864.64 | 1,022 | 1,127 | 1,181 | 956.9 |
EBIT | 15,802 | 14,371 | 8,309 | 8,045 | 5,549 | 7,083 |
EBIT Margin | 29.67% | 28.03% | 26.38% | 22.57% | 15.74% | 19.00% |
Effective Tax Rate | 6.54% | 6.65% | 9.09% | 3.14% | 18.37% | 1.14% |