Rp680.00 ($0.04)

+0.00 (-1.45%)

JKT · Real Estate · Real Estate - Development · Tech Score Sell · Power 40 · Rp7.60T mcap · 1.95B float · 0.013% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.74T +32.9% ▲

5Y CAGR: +34.4%

Gross Profit

$838.0B -2.5% ▼

5Y CAGR: +27.6%

Operating Income

$259.5B -26.0% ▼

Net Income

-$98.6B -129.4% ▼

EPS (Diluted)

$-8.82 -129.4% ▼

EBITDA

$508.8B -20.4% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$427.7B	$955.5B	$1.10T	$1.31T	$1.74T
YoY Growth	+7.7%	+123.4%	+15.6%	+18.6%	+32.9%
Cost of Revenue	$186.1B	$378.9B	$379.0B	$449.9B	$902.6B
Gross Profit	$241.6B	$576.7B	$725.7B	$859.7B	$838.0B
Gross Margin	56.5%	60.4%	65.7%	65.6%	48.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$92.3B	$163.3B	$191.2B	$222.7B	$499.3B
Operating Expenses	$270.8B	$407.6B	$528.0B	$509.2B	$578.5B
Operating Income	$42.9B	$169.1B	$197.7B	$350.5B	$259.5B
Operating Margin	10.0%	17.7%	17.9%	26.8%	14.9%
Interest Expense	$97.1B	$135.5B	$155.0B	$154.1B	$149.2B
Income Before Tax	-$54.2B	$59.4B	$168.2B	$412.1B	$152.6B
Tax Expense	-$25.8B	-$10.1B	-$16.7B	-$6.0B	$102.8B
Net Income	-$28.4B	$69.5B	$105.0B	$334.9B	-$98.6B
Net Margin	-6.7%	7.3%	9.5%	25.6%	-5.7%
EPS (Diluted)	$-2.54	$6.21	$9.39	$29.95	$-8.82
EBITDA	$93.9B	$317.6B	$452.1B	$639.0B	$508.8B
Shares Outstanding	11.18B	11.18B	11.18B	11.18B	11.18B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$321.6B	$431.6B	$286.4B	$585.7B	$443.0B	$425.6B	$326.9B	$531.2B
Cost of Revenue	$100.9B	$168.0B	$99.0B	$288.2B	$253.3B	$218.6B	$115.1B	$289.8B
Gross Profit	$220.8B	$263.6B	$187.4B	$297.5B	$189.6B	$207.0B	$211.8B	$241.4B
Gross Margin	68.6%	61.1%	65.4%	50.8%	42.8%	48.6%	64.8%	45.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$54.7B	$66.4B	$53.5B	$80.1B	$66.8B	$143.8B	$56.3B	$55.8B
Operating Expenses	$157.9B	$178.6B	$155.8B	$206.2B	$168.9B	$159.0B	$170.6B	$158.5B
Operating Income	$62.9B	$85.0B	$31.6B	$91.4B	$20.8B	$48.0B	$41.2B	$82.9B
Operating Margin	19.5%	19.7%	11.0%	15.6%	4.7%	11.3%	12.6%	15.6%
Interest Expense	$38.5B	$35.8B	$45.4B	$29.9B	$38.8B	$35.1B	$36.9B	$39.3B
Income Before Tax	$21.6B	$74.1B	$502.5B	$124.7B	-$22.5B	-$452.1B	$41.1B	$91.7B
Tax Expense	-$6.2B	-$1.3B	$120.1B	$6.5B	-$15.7B	-$8.1B	-$3.0B	-$6.2B
Net Income	$862M	$53.3B	$356.2B	$87.0B	-$49.4B	-$492.4B	$6.1B	$50.3B
Net Margin	0.3%	12.3%	124.4%	14.9%	-11.1%	-115.7%	1.9%	9.5%
EPS (Diluted)	$0.08	$4.76	$31.85	$7.78	$-4.41	$-44.04	$0.55	$4.50
EBITDA	$77.2B	$149.1B	$557.2B	$175.3B	$132.5B	$95.8B	$100.9B	$144.1B
Shares Outstanding	11.18B	11.18B	11.18B	11.18B	11.18B	11.18B	11.18B	11.18B

INPP.JK JKT