PT Cemindo Gemilang Tbk (IDX:CMNT)
Indonesia
· Delayed Price · Currency is IDR 780.00
-25.00 (-3.11%)
Apr 28, 2026, 4:00 PM WIB
PT Cemindo Gemilang Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2018 |
| Revenue | 8,976,099 | 8,857,280 | 9,612,847 | 9,687,149 | 8,278,058 | Upgrade
|
| Revenue Growth (YoY) | 1.34% | -7.86% | -0.77% | 17.02% | 15.63% | Upgrade
|
| Cost of Revenue | 7,032,262 | 7,105,244 | 7,112,919 | 7,168,962 | 6,163,123 | Upgrade
|
| Gross Profit | 1,943,837 | 1,752,036 | 2,499,928 | 2,518,187 | 2,114,935 | Upgrade
|
| Selling, General & Admin | 1,108,359 | 1,351,487 | 1,457,507 | 1,389,191 | 1,013,816 | Upgrade
|
| Other Operating Expenses | 45,393 | 14,720 | 45,014 | -6,397 | 66,717 | Upgrade
|
| Operating Expenses | 1,153,752 | 1,366,207 | 1,502,521 | 1,382,794 | 1,080,533 | Upgrade
|
| Operating Income | 790,085 | 385,829 | 997,407 | 1,135,393 | 1,034,402 | Upgrade
|
| Interest Expense | -607,913 | -666,660 | -763,423 | -592,419 | -621,484 | Upgrade
|
| Interest & Investment Income | 41,714 | 19,042 | 11,377 | 20,976 | 11,454 | Upgrade
|
| Earnings From Equity Investments | -30,409 | -30,998 | -7 | -7 | -8 | Upgrade
|
| Currency Exchange Gain (Loss) | -269,570 | -212,100 | 148,512 | -626,595 | 78,562 | Upgrade
|
| Other Non Operating Income (Expenses) | -47,637 | -45,372 | -32,127 | -30,426 | -56,936 | Upgrade
|
| EBT Excluding Unusual Items | -123,730 | -550,259 | 361,739 | -93,078 | 445,990 | Upgrade
|
| Gain (Loss) on Sale of Investments | 7,385 | -6,691 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -7,502 | 4,585 | -8,688 | -4,251 | - | Upgrade
|
| Asset Writedown | - | - | -6,393 | - | - | Upgrade
|
| Pretax Income | -123,702 | -547,569 | 348,593 | -93,409 | 449,905 | Upgrade
|
| Income Tax Expense | 22,220 | 156,624 | 168,829 | -5,205 | 195,235 | Upgrade
|
| Earnings From Continuing Operations | -145,922 | -704,193 | 179,764 | -88,204 | 254,670 | Upgrade
|
| Earnings From Discontinued Operations | - | - | -20,472 | - | - | Upgrade
|
| Net Income to Company | -145,922 | -704,193 | 159,292 | -88,204 | 254,670 | Upgrade
|
| Minority Interest in Earnings | -4,338 | -12,065 | -4,483 | -1,157 | -33,123 | Upgrade
|
| Net Income | -150,260 | -716,258 | 154,809 | -89,361 | 221,547 | Upgrade
|
| Net Income to Common | -150,260 | -716,258 | 154,809 | -89,361 | 221,547 | Upgrade
|
| Net Income Growth | - | - | - | - | -55.70% | Upgrade
|
| Shares Outstanding (Basic) | 17,126 | 17,126 | 17,126 | 17,126 | 15,044 | Upgrade
|
| Shares Outstanding (Diluted) | 17,126 | 17,126 | 17,126 | 17,126 | 15,944 | Upgrade
|
| Shares Change (YoY) | - | - | - | 7.41% | 18.51% | Upgrade
|
| EPS (Basic) | -8.77 | -41.82 | 9.04 | -5.22 | 14.73 | Upgrade
|
| EPS (Diluted) | -8.77 | -41.82 | 9.04 | -5.22 | 13.90 | Upgrade
|
| EPS Growth | - | - | - | - | -62.61% | Upgrade
|
| Free Cash Flow | 759,817 | 1,918,741 | 1,817,625 | 743,919 | -762,377 | Upgrade
|
| Free Cash Flow Per Share | 44.37 | 112.04 | 106.14 | 43.44 | -47.82 | Upgrade
|
| Gross Margin | 21.66% | 19.78% | 26.01% | 26.00% | 25.55% | Upgrade
|
| Operating Margin | 8.80% | 4.36% | 10.38% | 11.72% | 12.50% | Upgrade
|
| Profit Margin | -1.67% | -8.09% | 1.61% | -0.92% | 2.68% | Upgrade
|
| Free Cash Flow Margin | 8.46% | 21.66% | 18.91% | 7.68% | -9.21% | Upgrade
|
| EBITDA | 1,564,008 | 1,183,444 | 1,756,011 | 1,902,619 | 1,773,751 | Upgrade
|
| EBITDA Margin | 17.42% | 13.36% | 18.27% | 19.64% | 21.43% | Upgrade
|
| D&A For EBITDA | 773,923 | 797,615 | 758,604 | 767,226 | 739,349 | Upgrade
|
| EBIT | 790,085 | 385,829 | 997,407 | 1,135,393 | 1,034,402 | Upgrade
|
| EBIT Margin | 8.80% | 4.36% | 10.38% | 11.72% | 12.50% | Upgrade
|
| Effective Tax Rate | - | - | 48.43% | - | 43.40% | Upgrade
|
| Advertising Expenses | 60,741 | 80,375 | 59,873 | 49,819 | 62,353 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.