PT Integra Indocabinet Tbk (IDX:WOOD)
Indonesia
· Delayed Price · Currency is IDR 386.00
-14.00 (-3.50%)
Jun 13, 2025, 4:14 PM WIB
IDX:WOOD 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 2,923,854 | 2,791,658 | 2,186,034 | 4,526,700 | 5,416,332 | 2,929,365 | Upgrade
|
Revenue Growth (YoY) | 33.27% | 27.70% | -51.71% | -16.43% | 84.90% | 37.12% | Upgrade
|
Cost of Revenue | 2,131,592 | 2,009,186 | 1,448,699 | 3,121,700 | 3,502,169 | 1,945,593 | Upgrade
|
Gross Profit | 792,262 | 782,471 | 737,335 | 1,405,000 | 1,914,162 | 983,773 | Upgrade
|
Selling, General & Admin | 400,235 | 391,884 | 389,627 | 966,787 | 944,668 | 308,408 | Upgrade
|
Other Operating Expenses | -18,423 | -18,476 | -23,093 | -19,026 | 1,929 | 11,144 | Upgrade
|
Operating Expenses | 381,813 | 373,408 | 366,534 | 947,761 | 946,596 | 319,552 | Upgrade
|
Operating Income | 410,449 | 409,063 | 370,800 | 457,239 | 967,566 | 664,221 | Upgrade
|
Interest Expense | -230,153 | -240,970 | -252,053 | -251,277 | -255,032 | -234,191 | Upgrade
|
Interest & Investment Income | 4,848 | 10,310 | 7,881 | 4,185 | 2,695 | 147.81 | Upgrade
|
Earnings From Equity Investments | 13,536 | 13,536 | - | - | -7,476 | -7,818 | Upgrade
|
Currency Exchange Gain (Loss) | 6,835 | 11,016 | -6,550 | 32,894 | 4,313 | 2,871 | Upgrade
|
Other Non Operating Income (Expenses) | 12,130 | 1,047 | 1,093 | -3,764 | -9,680 | 6,473 | Upgrade
|
EBT Excluding Unusual Items | 217,645 | 204,002 | 121,171 | 239,276 | 702,386 | 431,704 | Upgrade
|
Gain (Loss) on Sale of Assets | -4,254 | -1,121 | 26,400 | -5,446 | 2,038 | 2,011 | Upgrade
|
Asset Writedown | - | - | -4,523 | - | - | - | Upgrade
|
Other Unusual Items | -489.32 | -489.32 | -8,040 | - | -8,193 | -23,316 | Upgrade
|
Pretax Income | 212,902 | 202,391 | 135,008 | 233,830 | 696,230 | 410,399 | Upgrade
|
Income Tax Expense | 50,447 | 47,821 | 40,413 | 56,706 | 160,935 | 96,033 | Upgrade
|
Earnings From Continuing Operations | 162,455 | 154,571 | 94,594 | 177,124 | 535,296 | 314,366 | Upgrade
|
Minority Interest in Earnings | 6,021 | 6,540 | 2,415 | 437.45 | 1,313 | -399.98 | Upgrade
|
Net Income | 168,476 | 161,110 | 97,010 | 177,562 | 536,609 | 313,966 | Upgrade
|
Net Income to Common | 168,476 | 161,110 | 97,010 | 177,562 | 536,609 | 313,966 | Upgrade
|
Net Income Growth | 48.68% | 66.08% | -45.37% | -66.91% | 70.91% | 44.37% | Upgrade
|
Shares Outstanding (Basic) | 6,394 | 6,388 | 6,388 | 6,343 | 6,344 | 6,306 | Upgrade
|
Shares Outstanding (Diluted) | 6,394 | 6,388 | 6,388 | 6,343 | 6,344 | 6,306 | Upgrade
|
Shares Change (YoY) | 0.02% | - | 0.71% | -0.01% | 0.60% | - | Upgrade
|
EPS (Basic) | 26.35 | 25.22 | 15.19 | 27.99 | 84.59 | 49.79 | Upgrade
|
EPS (Diluted) | 26.35 | 25.22 | 15.19 | 27.99 | 84.59 | 49.79 | Upgrade
|
EPS Growth | 48.65% | 66.08% | -45.75% | -66.91% | 69.90% | 44.37% | Upgrade
|
Free Cash Flow | 294,588 | 180,716 | -472,453 | 31,414 | -200,408 | -61,150 | Upgrade
|
Free Cash Flow Per Share | 46.07 | 28.29 | -73.96 | 4.95 | -31.59 | -9.70 | Upgrade
|
Dividend Per Share | - | - | - | - | 6.500 | 2.500 | Upgrade
|
Dividend Growth | - | - | - | - | 160.00% | - | Upgrade
|
Gross Margin | 27.10% | 28.03% | 33.73% | 31.04% | 35.34% | 33.58% | Upgrade
|
Operating Margin | 14.04% | 14.65% | 16.96% | 10.10% | 17.86% | 22.68% | Upgrade
|
Profit Margin | 5.76% | 5.77% | 4.44% | 3.92% | 9.91% | 10.72% | Upgrade
|
Free Cash Flow Margin | 10.08% | 6.47% | -21.61% | 0.69% | -3.70% | -2.09% | Upgrade
|
EBITDA | 525,087 | 501,639 | 476,675 | 557,265 | 1,068,697 | 754,152 | Upgrade
|
EBITDA Margin | 17.96% | 17.97% | 21.80% | 12.31% | 19.73% | 25.74% | Upgrade
|
D&A For EBITDA | 114,638 | 92,576 | 105,874 | 100,027 | 101,132 | 89,931 | Upgrade
|
EBIT | 410,449 | 409,063 | 370,800 | 457,239 | 967,566 | 664,221 | Upgrade
|
EBIT Margin | 14.04% | 14.65% | 16.96% | 10.10% | 17.86% | 22.67% | Upgrade
|
Effective Tax Rate | 23.70% | 23.63% | 29.93% | 24.25% | 23.11% | 23.40% | Upgrade
|
Advertising Expenses | - | 479.75 | 2,783 | 5,482 | 3,748 | 132.83 | Upgrade
|
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.