45
+9.76%
Close of 9 Nov 2026, in IDR
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in IDR, from our data supplier.
Revenue
IDR 36.01bn
FY2019FY2025
Net income
IDR 883.0m
FY2019FY2025
Free cash flow
−IDR 9.38bn
FY2019FY2025
Shareholders' equity
IDR 233.91bn
FY2019FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | IDR 36.01bn | IDR 45.36bn | IDR 59.76bn | IDR 50.17bn | IDR 34.31bn | IDR 17.65bn | IDR 10.33bn |
| Gross profit | IDR 18.74bn | IDR 19.73bn | IDR 34.23bn | IDR 28.68bn | IDR 19.66bn | IDR 6.88bn | IDR 4.78bn |
| Operating income | IDR 3.09bn | IDR 3.19bn | IDR 20.69bn | IDR 18.51bn | IDR 13.01bn | IDR 1.74bn | −IDR 849.8m |
| Net income | IDR 883.0m | IDR 1.78bn | IDR 16.31bn | IDR 14.06bn | IDR 10.01bn | IDR 1.03bn | −IDR 744.1m |
| Diluted earnings per share | 0.22 | 0.45 | 4.08 | 4.39 | 2.50 | 0.26 | -0.19 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Total assets | IDR 255.73bn | IDR 253.29bn | IDR 248.13bn | IDR 71.11bn | IDR 48.77bn | IDR 32.25bn | IDR 16.05bn |
| Cash and short-term investments | IDR 225.2m | IDR 3.14bn | IDR 30.79bn | IDR 1.68bn | IDR 676.5m | IDR 1.04bn | IDR 324.5m |
| Total liabilities | IDR 21.82bn | IDR 20.19bn | IDR 14.99bn | IDR 21.94bn | IDR 13.78bn | IDR 22.14bn | IDR 6.96bn |
| Debt | IDR 12.66bn | IDR 13.60bn | IDR 9.88bn | IDR 9.55bn | IDR 2.92bn | IDR 3.88bn | — |
| Shareholders' equity | IDR 233.91bn | IDR 233.10bn | IDR 233.14bn | IDR 49.17bn | IDR 34.99bn | IDR 10.11bn | IDR 9.09bn |
| Shares outstanding | 4,000m | 4,000m | 4,000m | 3,200m | 4,000m | 4,000m | 4,000m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | −IDR 7.19bn | −IDR 21.40bn | −IDR 131.00bn | −IDR 1.66bn | −IDR 2.74bn | −IDR 5.52bn | −IDR 8.54bn |
| Capital spending | −IDR 2.19bn | −IDR 6.39bn | −IDR 5.60bn | −IDR 2.21bn | −IDR 677.8m | −IDR 811.4m | −IDR 537.1m |
| Free cash flow | −IDR 9.38bn | −IDR 27.80bn | −IDR 136.60bn | −IDR 3.87bn | −IDR 3.42bn | −IDR 6.33bn | −IDR 9.07bn |
| Dividends paid | — | −IDR 1.64bn | −IDR 4.92bn | — | −IDR 6.12bn | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | IDR 8.80bn | IDR 7.17bn | IDR 9.46bn | IDR 11.99bn | IDR 5.98bn | IDR 8.58bn | IDR 24.38bn | IDR 9.29bn |
| Gross profit | IDR 2.91bn | IDR 3.93bn | IDR 5.54bn | IDR 5.19bn | IDR 3.63bn | IDR 4.37bn | IDR 11.23bn | IDR 2.54bn |
| Operating income | IDR 1.57bn | IDR 712.0m | −IDR 1.14bn | IDR 2.83bn | IDR 902.2m | IDR 503.0m | IDR 5.76bn | −IDR 2.86bn |
| Net income | IDR 565.7m | IDR 107.1m | −IDR 1.60bn | IDR 1.86bn | IDR 445.0m | IDR 174.8m | IDR 4.58bn | −IDR 3.01bn |
| Diluted earnings per share | 0.14 | 0.03 | -0.40 | 0.47 | 0.11 | 0.04 | 1.14 | -0.75 |
| Cash from operations | −IDR 2.27bn | IDR 5.76bn | IDR 263.0m | −IDR 4.79bn | −IDR 119.0m | −IDR 2.54bn | −IDR 5.24bn | −IDR 15.84bn |
| Capital spending | −IDR 113.0m | −IDR 1.71bn | −IDR 2.08bn | −IDR 1.95bn | −IDR 21.0m | −IDR 2.04bn | −IDR 396.0m | −IDR 5.58bn |
| Free cash flow | −IDR 2.39bn | IDR 4.05bn | −IDR 1.82bn | −IDR 6.73bn | −IDR 140.0m | −IDR 4.58bn | −IDR 5.63bn | −IDR 21.42bn |
| Total assets | IDR 251.77bn | IDR 252.06bn | IDR 255.73bn | IDR 255.96bn | IDR 253.31bn | IDR 253.32bn | IDR 253.29bn | IDR 244.50bn |
| Cash and short-term investments | IDR 100.8m | IDR 338.5m | IDR 225.2m | IDR 430.8m | IDR 164.7m | IDR 267.8m | IDR 3.14bn | IDR 11.36bn |
| Debt | IDR 9.79bn | IDR 6.04bn | IDR 12.66bn | IDR 13.17bn | IDR 13.39bn | IDR 13.57bn | IDR 13.60bn | IDR 9.16bn |
| Shareholders' equity | IDR 234.54bn | IDR 234.01bn | IDR 233.91bn | IDR 235.61bn | IDR 233.60bn | IDR 233.29bn | IDR 233.10bn | IDR 228.71bn |
Financial ratios
Data as of 31 Aug 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 52.0% | 43.5% | 57.3% | 57.2% | 57.3% | 39.0% |
| Operating margin | 8.6% | 8.1% | 36.3% | 37.1% | 38.1% | 9.6% |
| Net margin | 2.5% | 3.9% | 27.3% | 28.0% | 29.2% | 5.8% |
| Return on equity | 0.4% | 0.8% | 7.0% | 28.6% | 28.6% | 10.2% |
| Return on assets | 0.3% | 0.7% | 6.6% | 19.8% | 20.5% | 3.2% |
| Free cash flow yield | -1.5% | -4.5% | -37.3% | 0.2% | — | — |
| Revenue growth | -20.6% | -24.1% | 19.1% | 46.2% | 94.4% | 70.9% |
| Earnings growth | -50.4% | -89.1% | 16.0% | 40.5% | 872.9% | -238.2% |
| Current ratio | 14.88x | 16.76x | 17.17x | 3.05x | 3.75x | 2.66x |
| Debt to equity | 0.04x | 0.04x | 0.04x | 0.18x | 0.03x | 0.10x |
| Equity ratio | 91.5% | 92.0% | 94.0% | 69.1% | 71.7% | 31.4% |
| Interest coverage | 2.41x | 2.74x | 48.27x | 53.00x | 52.26x | 102.20x |
| Buybacks as a share of market value | 0.0% | 0.0% | -25.0% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -10.5% | 15.3% | — |
| Operating income | -45.0% | 12.2% | — |
| Net income | -60.2% | -3.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 47.3% | 53.0% | 52.6% | — |
| Operating margin | 7.7% | 23.8% | 24.8% | — |
| Net margin | 3.3% | 17.3% | 18.1% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Price to earnings | — | 336.8 | 74.5 |
| Price to sales | 26.2 | 13.2 | 20.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Jun 2024.
| FY2024 | FY2023 | |
|---|---|---|
| Paid in the year | 0.41 | 1.23 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.