Also trades as: PEGIY (OTC) · $vol 0M

Rp1,030.00 ($0.06)

-410.00 (-28.47%)

Weekly Expected Move ±7.1%

Rp1237 Rp1338 Rp1440 Rp1542 Rp1643

JKT · Energy · Oil & Gas Exploration & Production · Tech Score Buy · Power 59 · Rp51.11T mcap · 17.29B float · 0.549% daily turnover

Revenue

$492M +5.3% ▲

5Y CAGR: +8.7%

Gross Profit

$179M +21.1% ▲

5Y CAGR: +7.0%

Operating Income

$152M +22.7% ▲

5Y CAGR: +6.4%

Net Income

$90M +19.9% ▲

5Y CAGR: +11.0%

EPS (Diluted)

$0.00 +16.7% ▲

5Y CAGR: -7.6%

EBITDA

$299M -22.2% ▼

5Y CAGR: -5.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$406M	$452M	$421M	$467M	$492M
YoY Growth	+25.0%	+11.3%	-6.9%	+11.1%	+5.3%
Cost of Revenue	$258M	$268M	$275M	$319M	$313M
Gross Profit	$148M	$184M	$146M	$148M	$179M
Gross Margin	36.5%	40.6%	34.7%	31.7%	36.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$181K	$126K	$20M	$1M	$26M
Operating Expenses	$14M	$16M	$24M	$24M	$27M
Operating Income	$135M	$168M	$122M	$124M	$152M
Operating Margin	33.2%	37.1%	29.0%	26.6%	30.9%
Interest Expense	$7M	$8M	$9M	$27M	$35M
Income Before Tax	$130M	$140M	$101M	$95M	$127M
Tax Expense	$90M	$74M	$33M	$22M	$36M
Net Income	$40M	$67M	$68M	$75M	$90M
Net Margin	9.9%	14.8%	16.3%	16.1%	18.4%
EPS (Diluted)	$0.00	$0.00	$0.00	$0.00	$0.00
EBITDA	$137M	$149M	$371M	$384M	$299M
Shares Outstanding	17.58B	24.82B	24.82B	24.82B	25.50B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$118M	$148M	$117M	$122M	$120M	$137M	$137M	$142M
Cost of Revenue	$88M	$90M	$79M	$75M	$80M	$80M	$78M	$82M
Gross Profit	$30M	$58M	$38M	$47M	$40M	$56M	$58M	$60M
Gross Margin	25.2%	39.4%	32.4%	38.2%	33.2%	41.3%	42.7%	42.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4M	$34K	$174K	$168K	$5M	$11M	$442K	$5M
Operating Expenses	$13M	$5M	$5M	$5M	$5M	$12M	$6M	$5M
Operating Income	$16M	$54M	$33M	$41M	$35M	$45M	$53M	$55M
Operating Margin	13.9%	36.3%	28.1%	33.7%	29.3%	32.7%	38.4%	38.8%
Interest Expense	$9M	$8M	$7M	$132.2B	$9M	$9M	$7M	$10M
Income Before Tax	$35M	$17M	$27M	$31M	$26M	$44M	$42M	$43M
Tax Expense	$17M	-$5M	$9M	$13M	$6M	$8M	$24M	$17M
Net Income	$18M	$24M	$18M	$18M	$20M	$36M	$18M	$26M
Net Margin	15.1%	16.3%	15.3%	14.6%	16.3%	26.2%	13.4%	18.4%
EPS (Diluted)	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EBITDA	$44M	$24M	$54M	$58M	$70M	$86M	$89M	$90M
Shares Outstanding	24.82B	24.82B	24.82B	24.82B	25.95B	26.35B	26.35B	35.29B

ENRG.JK JKT