Also trades as: GGRM.JK (JKT) · $vol 1M · GGNPF (OTC) · $vol 0M

$3.85

+0.13 (+3.49%)

Weekly Expected Move ±7.8%

$3 $4 $4 $4 $4

OTC · Consumer Defensive · Tobacco · Tech Score Sell · Power 43 · $1.9B mcap · 458M float · 0.0002% daily turnover · Short 84% of daily vol

Revenue

$98.66T -17.1% ▼

5Y CAGR: -2.2%

Gross Profit

$9.38T -35.7% ▼

5Y CAGR: -16.3%

Operating Income

$1.90T -74.4% ▼

5Y CAGR: -33.9%

Net Income

$980.8B -81.6% ▼

5Y CAGR: -38.2%

EPS (Diluted)

$2040.00 -81.6% ▼

5Y CAGR: -38.2%

EBITDA

$2.78T -73.6% ▼

5Y CAGR: -30.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$114.48T	$124.88T	$124.68T	$118.95T	$98.66T
YoY Growth	+3.6%	+9.1%	-0.2%	-4.6%	-17.1%
Cost of Revenue	$97.09T	$110.61T	$113.59T	$104.36T	$89.28T
Gross Profit	$17.39T	$14.27T	$11.10T	$14.60T	$9.38T
Gross Margin	15.2%	11.4%	8.9%	12.3%	9.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.01T	$3.85T	$3.79T	$3.25T	$3.46T
Operating Expenses	$7.30T	$6.93T	$7.18T	$7.16T	$7.48T
Operating Income	$10.05T	$7.36T	$3.91T	$7.44T	$1.90T
Operating Margin	8.8%	5.9%	3.1%	6.3%	1.9%
Interest Expense	$382.7B	$74.9B	$262.4B	$578.8B	$502.9B
Income Before Tax	$9.66T	$7.29T	$3.65T	$6.86T	$1.40T
Tax Expense	$2.02T	$1.68T	$866.8B	$1.54T	$419.8B
Net Income	$7.65T	$5.61T	$2.78T	$5.32T	$980.8B
Net Margin	6.7%	4.5%	2.2%	4.5%	1.0%
EPS (Diluted)	$15898.92	$11652.92	$5778.80	$11069.16	$2040.00
EBITDA	$12.81T	$10.24T	$6.89T	$10.54T	$2.78T
Shares Outstanding	481M	481M	481M	481M	481M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$23.87T	$24.76T	$23.07T	$21.30T	$23.07T	$22.04T	$20.41T	$21.06T
Cost of Revenue	$21.62T	$22.70T	$21.06T	$19.52T	$20.74T	$19.63T	$17.40T	$18.22T
Gross Profit	$2.25T	$2.06T	$2.01T	$1.78T	$2.33T	$2.50T	$3.01T	$2.84T
Gross Margin	9.4%	8.3%	8.7%	8.4%	10.1%	11.3%	14.7%	13.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.05T	$752.0B	$753.2B	$776.3B	$1.20T	$425.1B	$484.1B	$1.10T
Operating Expenses	$2.05T	$1.97T	$2.01T	$1.27T	$1.20T	$1.63T	$1.01T	$963.9B
Operating Income	$205.1B	$84.7B	$315M	$513.4B	$1.13T	$939.0B	$1.99T	$1.88T
Operating Margin	0.9%	0.3%	0.0%	2.4%	4.9%	4.3%	9.8%	8.9%
Interest Expense	$78.6B	$61.5B	$120.3B	$99.0B	$51.3B	$7.8B	$3.0B	$1.6B
Income Before Tax	$126.5B	$23.2B	$195.1B	$99.3B	$1.33T	$932.2B	$2.05T	$1.88T
Tax Expense	$59.8B	$34.6B	$87.6B	$86.5B	$339.0B	$482.5B	$487.7B	$440.8B
Net Income	$66.7B	-$11.4B	$104.4B	$12.7B	$994.5B	$449.8B	$1.56T	$1.44T
Net Margin	0.3%	-0.0%	0.5%	0.1%	4.3%	2.0%	7.6%	6.8%
EPS (Diluted)	$138.64	$-23.68	$217.12	$26.48	$2068.00	$937.72	$3196.00	$2990.16
EBITDA	$423.4B	$309.9B	$528.9B	$402.5B	$2.15T	$2.38T	$2.71T	$2.60T
Shares Outstanding	481M	481M	481M	481M	481M	481M	481M	481M

GDNGY OTC