Also trades as: ITMG.JK (JKT) · $vol 3M · PTIZF (OTC) · $vol 0M

$2.88

+0.00 (+0.00%)

OTC · Energy · Coal · Tech Score Neutral · Power 52 · $1.6B mcap · 377M float · 0.0002% daily turnover · Short 100% of daily vol

Revenue

$1.9B -18.6% ▼

5Y CAGR: +9.6%

Gross Profit

$446M -36.1% ▼

5Y CAGR: +17.5%

Operating Income

$266M -44.4% ▼

5Y CAGR: +22.0%

Net Income

$190M -49.1% ▼

5Y CAGR: +37.0%

EPS (Diluted)

$0.34 -48.5% ▼

5Y CAGR: +33.6%

EBITDA

$341M -39.6% ▼

5Y CAGR: +28.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.1B	$3.6B	$2.4B	$2.3B	$1.9B
YoY Growth	+75.2%	+75.1%	-34.7%	-2.9%	-18.6%
Cost of Revenue	$1.2B	$1.7B	$1.6B	$1.6B	$1.4B
Gross Profit	$920M	$1.9B	$743M	$699M	$446M
Gross Margin	44.3%	52.1%	31.3%	30.3%	23.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$86M	$164M	$92M	$185M	$158M
Operating Expenses	$131M	$211M	$144M	$221M	$180M
Operating Income	$796M	$1.7B	$601M	$478M	$266M
Operating Margin	38.3%	45.7%	25.3%	20.7%	14.2%
Interest Expense	$3M	$3M	$3M	$4M	$11M
Income Before Tax	$621M	$1.5B	$644M	$495M	$287M
Tax Expense	$146M	$345M	$144M	$119M	$92M
Net Income	$476M	$1.2B	$500M	$374M	$190M
Net Margin	22.9%	33.0%	21.1%	16.2%	10.2%
EPS (Diluted)	$0.86	$2.14	$0.88	$0.66	$0.34
EBITDA	$643M	$1.6B	$665M	$564M	$341M
Shares Outstanding	548M	562M	565M	565M	565M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$608M	$647M	$483M	$437M	$450M	$511M	$498M	$503M
Cost of Revenue	$403M	$428M	$347M	$348M	$348M	$367M	$373M	$391M
Gross Profit	$204M	$219M	$135M	$89M	$102M	$145M	$126M	$108M
Gross Margin	33.6%	33.9%	28.1%	20.5%	22.7%	28.3%	25.2%	21.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$47M	$52M	$48M	$22M	$31M	$57M	$43M	$38M
Operating Expenses	$55M	$68M	$55M	$45M	$47M	$58M	$49M	$43M
Operating Income	$149M	$151M	$81M	$44M	$55M	$87M	$76M	$70M
Operating Margin	24.6%	23.4%	16.7%	10.1%	12.2%	16.9%	15.3%	13.8%
Interest Expense	$1M	$1M	$1M	$4M	$2M	$4M	$1M	$1M
Income Before Tax	$190M	$136M	$86M	$52M	$64M	$86M	$82M	$77M
Tax Expense	$46M	$33M	$19M	$24M	$24M	$25M	$26M	$23M
Net Income	$144M	$101M	$65M	$26M	$40M	$60M	$55M	$51M
Net Margin	23.7%	15.6%	13.5%	6.0%	8.8%	11.8%	11.0%	10.2%
EPS (Diluted)	$0.26	$0.18	$0.12	$0.05	$0.07	$0.11	$0.10	$0.09
EBITDA	$192M	$160M	$87M	$71M	$74M	$109M	$95M	$83M
Shares Outstanding	565M	565M	565M	565M	565M	565M	559M	556M

ITAYY OTC