L
21
0.00%
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 14.90bn
FY2020FY2025
Net income
−IDR 2.20bn
FY2020FY2025
Free cash flow
IDR 65.9m
FY2020FY2025
Shareholders' equity
IDR 68.01bn
FY2020FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Revenue | IDR 14.90bn | IDR 11.47bn | IDR 17.27bn | IDR 12.53bn | IDR 7.87bn | IDR 5.94bn |
| Gross profit | IDR 5.84bn | IDR 4.13bn | IDR 12.70bn | IDR 8.52bn | IDR 5.18bn | IDR 4.26bn |
| Operating income | −IDR 2.78bn | −IDR 11.23bn | −IDR 425.2m | IDR 4.25bn | IDR 2.39bn | IDR 2.13bn |
| Net income | −IDR 2.20bn | −IDR 8.86bn | IDR 87.7m | IDR 4.06bn | IDR 2.13bn | IDR 1.95bn |
| Diluted earnings per share | -2.13 | -8.60 | 0.09 | 2.32 | 2.07 | 1.89 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Total assets | IDR 73.03bn | IDR 75.28bn | IDR 82.18bn | IDR 37.29bn | IDR 7.59bn | IDR 3.89bn |
| Cash and short-term investments | IDR 259.1m | IDR 349.0m | IDR 403.2m | IDR 479.6m | IDR 761.5m | IDR 383.9m |
| Total liabilities | IDR 5.02bn | IDR 5.06bn | IDR 3.11bn | IDR 6.72bn | IDR 4.07bn | IDR 2.50bn |
| Debt | IDR 1.68bn | IDR 1.85bn | IDR 1.57bn | IDR 1.75bn | IDR 804.5m | IDR 895.6m |
| Shareholders' equity | IDR 68.01bn | IDR 70.22bn | IDR 79.07bn | IDR 30.57bn | IDR 3.52bn | IDR 1.39bn |
| Shares outstanding | 1,030m | 1,030m | 935m | 1,747m | 1,030m | 1,030m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Cash from operations | IDR 3.46bn | IDR 268.3m | −IDR 15.83bn | −IDR 9.31bn | IDR 2.91bn | IDR 2.45bn |
| Capital spending | −IDR 3.40bn | −IDR 567.2m | −IDR 22.68bn | −IDR 14.50bn | −IDR 2.67bn | −IDR 2.18bn |
| Free cash flow | IDR 65.9m | −IDR 298.9m | −IDR 38.51bn | −IDR 23.81bn | IDR 241.8m | IDR 268.1m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | IDR 3.79bn | IDR 3.79bn | IDR 3.43bn | IDR 3.43bn | IDR 4.02bn | IDR 4.02bn | IDR 1.78bn | IDR 1.78bn |
| Gross profit | IDR 2.08bn | IDR 2.08bn | IDR 883.6m | IDR 883.6m | IDR 2.34bn | IDR 2.34bn | −IDR 264.3m | −IDR 264.3m |
| Operating income | −IDR 606.3m | −IDR 606.3m | −IDR 1.35bn | −IDR 1.35bn | −IDR 34.4m | −IDR 34.4m | −IDR 5.82bn | −IDR 5.82bn |
| Net income | −IDR 540.7m | −IDR 540.7m | −IDR 1.06bn | −IDR 1.06bn | −IDR 39.6m | −IDR 39.6m | −IDR 4.50bn | −IDR 4.50bn |
| Diluted earnings per share | -0.53 | -0.53 | -1.03 | -1.03 | -0.04 | -0.04 | -4.37 | -4.37 |
| Cash from operations | IDR 291.0m | IDR 291.0m | IDR 851.0m | IDR 851.0m | IDR 879.0m | IDR 879.0m | IDR 91.0m | IDR 91.0m |
| Capital spending | −IDR 204.0m | −IDR 204.0m | −IDR 884.0m | −IDR 884.0m | −IDR 813.0m | −IDR 813.0m | −IDR 178.0m | −IDR 178.0m |
| Free cash flow | IDR 87.0m | IDR 87.0m | −IDR 33.0m | −IDR 33.0m | IDR 66.0m | IDR 66.0m | −IDR 87.0m | −IDR 87.0m |
| Total assets | IDR 71.80bn | IDR 71.80bn | IDR 73.03bn | IDR 73.03bn | IDR 75.43bn | IDR 75.43bn | IDR 75.28bn | IDR 75.28bn |
| Cash and short-term investments | IDR 294.2m | IDR 294.2m | IDR 259.1m | IDR 259.1m | IDR 259.8m | IDR 259.8m | IDR 349.0m | IDR 349.0m |
| Debt | IDR 615.4m | IDR 615.4m | IDR 1.68bn | IDR 637.0m | IDR 1.63bn | IDR 492.3m | IDR 1.85bn | IDR 618.7m |
| Shareholders' equity | IDR 66.93bn | IDR 66.93bn | IDR 68.01bn | IDR 68.01bn | IDR 70.14bn | IDR 70.14bn | IDR 70.22bn | IDR 70.22bn |
Financial ratios
Data as of 15 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 39.2% | 36.0% | 73.6% | 68.1% | 65.8% | 71.7% |
| Operating margin | -18.7% | -97.9% | -1.4% | 39.8% | 35.1% | 39.5% |
| Net margin | -14.7% | -77.2% | 0.5% | 32.4% | 27.1% | 32.8% |
| Return on equity | -3.2% | -12.6% | 0.1% | 13.3% | 60.6% | 140.4% |
| Return on assets | -3.0% | -11.8% | 0.1% | 10.9% | 28.1% | 50.1% |
| Free cash flow yield | 21.5% | 2.6% | 23.7% | 9.6% | — | — |
| Revenue growth | 29.9% | -33.6% | 37.9% | 59.2% | 32.4% | — |
| Earnings growth | -75.2% | -10199.9% | -97.8% | 90.5% | 9.4% | — |
| Current ratio | 4.40x | 4.27x | 12.62x | 1.31x | 0.49x | 0.18x |
| Debt to equity | 0.02x | 0.03x | 0.02x | -0.00x | 0.23x | 0.65x |
| Equity ratio | 93.1% | 93.3% | 96.2% | 82.0% | 46.3% | 35.7% |
| Interest coverage | -25.09x | -92.08x | -2.62x | 257.78x | 42.65x | 25.11x |
| Buybacks as a share of market value | 0.0% | -10.2% | 46.5% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.0% | 20.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 37.8% | 55.6% | 58.1% | — |
| Operating margin | -53.1% | -18.1% | -8.1% | — |
| Net margin | -41.9% | -12.3% | -4.1% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Price to earnings | -25.3 | -1.6 | 266.5 |
| Price to sales | 3.7 | 1.3 | 1.4 |
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.