| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | Rp 10.00T> | Rp 10.00T> | Rp 10.00T> | Rp 10.00T> | Rp 99.35T |
| Gross Profit | Rp 41.19T | Rp 40.14T | Rp 36.05T | Rp 33.84T | Rp 32.58T |
| Operating Income | Rp 23.71T | Rp 23.09T | Rp 19.66T | Rp 19.69T | Rp 16.88T |
| EBITDA | Rp 24.82T | Rp 21.59T | Rp 19.86T | Rp 19.36T | Rp 21.10T |
| Net Income | Rp 10.68T | Rp 8.64T | Rp 8.15T | Rp 6.36T | Rp 7.66T |
| Balance Sheet | |||||
| Cash & Short-Term Investments | Rp 57.31T | Rp 48.22T | Rp 36.69T | Rp 26.92T | Rp 30.63T |
| Total Assets | Rp 10.00T> | Rp 10.00T> | Rp 10.00T> | Rp 10.00T> | Rp 10.00T> |
| Total Debt | Rp 74.96T | Rp 71.03T | Rp 64.69T | Rp 66.25T | Rp 62.03T |
| Net Debt | Rp 27.49T | Rp 32.32T | Rp 36.12T | Rp 40.30T | Rp 32.55T |
| Total Liabilities | Rp 97.75T | Rp 92.72T | Rp 86.12T | Rp 86.81T | Rp 92.72T |
| Stockholders' Equity | Rp 73.15T | Rp 65.11T | Rp 59.19T | Rp 53.84T | Rp 48.26T |
| Cash Flow | |||||
| Free Cash Flow | Rp 13.94T | Rp 11.82T | Rp 14.49T | Rp 9.65T | Rp 9.91T |
| Operating Cash Flow | Rp 19.54T | Rp 17.51T | Rp 18.46T | Rp 13.59T | Rp 14.69T |
| Investing Cash Flow | Rp -8.03T | Rp -6.99T | Rp -10.78T | Rp -3.86T | Rp -6.49T |
| Financing Cash Flow | Rp -3.36T | Rp -680.21B | Rp -4.89T | Rp -14.33T | Rp 3.85T |