L
104
+7.22%
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 19.86bn
FY2017FY2025
Net income
−IDR 9.86bn
FY2017FY2025
Free cash flow
−IDR 6.51bn
FY2017FY2025
Shareholders' equity
IDR 34.66bn
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | IDR 19.86bn | IDR 23.17bn | IDR 28.37bn | IDR 14.77bn | IDR 50.36bn | IDR 25.38bn | IDR 41.43bn | IDR 57.22bn | IDR 21.61bn |
| Gross profit | IDR 8.33bn | IDR 10.52bn | IDR 12.54bn | IDR 217.6m | IDR 15.77bn | IDR 9.89bn | IDR 16.99bn | IDR 17.76bn | IDR 6.36bn |
| Operating income | IDR 3.87bn | IDR 5.51bn | IDR 4.62bn | −IDR 5.55bn | IDR 9.87bn | IDR 5.16bn | IDR 11.22bn | IDR 12.45bn | IDR 2.37bn |
| Net income | −IDR 9.86bn | −IDR 8.49bn | −IDR 6.38bn | −IDR 4.97bn | IDR 86.8m | −IDR 4.05bn | IDR 1.59bn | IDR 3.68bn | −IDR 4.01bn |
| Diluted earnings per share | -8.22 | -7.08 | -5.31 | -16.31 | 0.09 | -4.05 | 1.98 | 3.07 | -3.34 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | IDR 174.85bn | IDR 193.25bn | IDR 194.03bn | IDR 199.22bn | IDR 174.57bn | IDR 168.70bn | IDR 137.02bn | IDR 104.92bn | IDR 66.72bn |
| Cash and short-term investments | IDR 197.0m | IDR 669.6m | IDR 597.7m | IDR 998.6m | IDR 3.79bn | IDR 931.1m | IDR 1.70bn | IDR 3.56bn | IDR 2.44bn |
| Total liabilities | IDR 140.19bn | IDR 148.76bn | IDR 141.08bn | IDR 139.87bn | IDR 124.38bn | IDR 118.79bn | IDR 114.55bn | IDR 93.71bn | IDR 59.14bn |
| Debt | IDR 137.15bn | IDR 131.05bn | IDR 137.24bn | IDR 128.27bn | IDR 119.72bn | IDR 117.70bn | IDR 112.75bn | IDR 92.18bn | IDR 58.94bn |
| Shareholders' equity | IDR 34.66bn | IDR 44.49bn | IDR 52.95bn | IDR 59.36bn | IDR 50.19bn | IDR 49.92bn | IDR 22.47bn | IDR 11.21bn | IDR 7.59bn |
| Shares outstanding | 1,200m | 1,200m | 1,200m | 304m | 1,000m | 1,000m | 800m | 1,200m | 1,200m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −IDR 6.06bn | IDR 6.35bn | −IDR 9.13bn | −IDR 20.05bn | IDR 1.29bn | −IDR 1.85bn | IDR 9.63bn | IDR 162.8m | −IDR 2.25bn |
| Capital spending | −IDR 451.3m | −IDR 151.6m | −IDR 668.5m | −IDR 110.3m | −IDR 130.0m | −IDR 79.3m | −IDR 4.96bn | −IDR 694.7m | −IDR 758.8m |
| Free cash flow | −IDR 6.51bn | IDR 6.20bn | −IDR 9.80bn | −IDR 20.16bn | IDR 1.16bn | −IDR 1.93bn | IDR 4.67bn | −IDR 531.9m | −IDR 3.00bn |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | IDR 4.38bn | IDR 1.47bn | IDR 2.43bn | IDR 3.38bn | IDR 8.55bn | IDR 5.50bn | IDR 4.23bn | IDR 2.41bn |
| Gross profit | IDR 2.17bn | IDR 381.3m | IDR 1.96bn | IDR 862.3m | IDR 3.04bn | IDR 2.46bn | IDR 3.31bn | −IDR 281.3m |
| Operating income | IDR 1.13bn | −IDR 847.8m | IDR 1.76bn | −IDR 631.6m | IDR 1.73bn | IDR 791.7m | IDR 3.33bn | −IDR 895.5m |
| Net income | −IDR 93.59bn | −IDR 3.05bn | −IDR 1.66bn | −IDR 3.85bn | −IDR 2.44bn | −IDR 1.92bn | −IDR 2.28bn | −IDR 2.47bn |
| Diluted earnings per share | -77.99 | -2.54 | -1.38 | -3.21 | -2.03 | -1.60 | -1.90 | -2.06 |
| Cash from operations | IDR 1.46bn | −IDR 4.28bn | IDR 606.0m | −IDR 10.14bn | IDR 1.21bn | IDR 2.26bn | IDR 1.39bn | IDR 1.65bn |
| Capital spending | — | — | −IDR 66.0m | −IDR 384.0m | — | — | −IDR 25.0m | −IDR 1.65bn |
| Free cash flow | — | — | IDR 540.0m | −IDR 10.52bn | — | — | IDR 1.37bn | IDR 0 |
| Total assets | IDR 82.75bn | IDR 176.33bn | IDR 174.85bn | IDR 184.55bn | IDR 185.07bn | IDR 188.60bn | IDR 193.25bn | IDR 180.48bn |
| Cash and short-term investments | IDR 227.8m | IDR 1.77bn | IDR 197.0m | IDR 229.3m | IDR 328.2m | IDR 89.2m | IDR 669.6m | IDR 430.5m |
| Debt | — | IDR 34.23bn | IDR 137.15bn | IDR 137.72bn | IDR 127.30bn | IDR 128.21bn | IDR 131.05bn | IDR 132.38bn |
| Shareholders' equity | −IDR 61.98bn | IDR 31.61bn | IDR 34.66bn | IDR 36.29bn | IDR 40.13bn | IDR 42.57bn | IDR 44.49bn | IDR 46.74bn |
Financial ratios
Data as of 14 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 41.9% | 45.4% | 44.2% | 1.5% | 31.3% | 39.0% |
| Operating margin | 19.5% | 23.8% | 15.9% | 39.7% | 20.1% | 21.6% |
| Net margin | -49.6% | -36.7% | -22.5% | -33.6% | 0.2% | -15.9% |
| Return on equity | -28.4% | -19.1% | -12.0% | -8.4% | 0.2% | -8.1% |
| Return on assets | -5.6% | -4.4% | -3.3% | -2.5% | 0.0% | -2.4% |
| Free cash flow yield | -2.5% | 2.9% | -3.8% | -35.4% | 0.8% | -1.0% |
| Revenue growth | -14.3% | -18.3% | 92.1% | -70.7% | 98.5% | -38.8% |
| Earnings growth | 16.1% | 33.2% | 28.4% | -5820.2% | -102.1% | -354.8% |
| Current ratio | 0.06x | 0.30x | 0.38x | 0.43x | 0.16x | 0.19x |
| Debt to equity | 3.96x | 2.95x | 2.59x | 2.16x | 2.39x | 2.36x |
| Equity ratio | 19.8% | 23.0% | 27.3% | 29.8% | 28.7% | 29.6% |
| Interest coverage | 0.28x | 0.39x | 0.41x | 0.54x | 1.02x | 0.58x |
| Buybacks as a share of market value | 0.0% | 0.0% | -294.2% | 69.6% | 0.0% | -25.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.4% | -4.8% | — |
| Operating income | — | -5.6% | — |
| Net income | 25.7% | 19.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 43.8% | 36.7% | 35.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | -6.3 | -2.0 | -3.0 | -3.1 | — | -24.7 |
| Price to sales | 3.1 | 0.7 | 0.7 | 1.0 | 1.2 | 3.9 |
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.