PT Nusantara Sejahtera Raya Tbk (IDX:CNMA)
Indonesia
· Delayed Price · Currency is IDR 104.00
0.00 (0.00%)
Apr 29, 2026, 2:05 PM WIB
IDX:CNMA 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 - 2019 |
|---|---|---|---|---|---|---|
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 - 2019 |
| Revenue | 5,860,402 | 5,711,782 | 5,230,778 | 4,401,050 | 1,280,186 | Upgrade
|
| Revenue Growth (YoY) | 2.60% | 9.20% | 18.85% | 243.78% | 5.02% | Upgrade
|
| Cost of Revenue | 2,666,629 | 2,577,142 | 2,360,671 | 2,012,931 | 679,987 | Upgrade
|
| Gross Profit | 3,193,773 | 3,134,640 | 2,870,107 | 2,388,119 | 600,199 | Upgrade
|
| Selling, General & Admin | 1,259,823 | 1,223,547 | 1,128,656 | 930,413 | 397,064 | Upgrade
|
| Other Operating Expenses | 91,443 | 97,733 | 117,049 | 99,001 | 30,436 | Upgrade
|
| Operating Expenses | 2,143,217 | 2,078,730 | 1,943,801 | 1,698,127 | 1,096,959 | Upgrade
|
| Operating Income | 1,050,556 | 1,055,910 | 926,306 | 689,992 | -496,760 | Upgrade
|
| Interest Expense | -146,190 | -143,357 | -162,276 | -131,871 | -136,742 | Upgrade
|
| Interest & Investment Income | 73,288 | 86,275 | 66,781 | 50,338 | 15,188 | Upgrade
|
| EBT Excluding Unusual Items | 977,654 | 998,828 | 830,811 | 608,459 | -618,314 | Upgrade
|
| Asset Writedown | - | - | - | - | -1,241 | Upgrade
|
| Other Unusual Items | - | - | 119,582 | 27,016 | 141,988 | Upgrade
|
| Pretax Income | 977,654 | 998,828 | 950,393 | 635,475 | -477,567 | Upgrade
|
| Income Tax Expense | 201,413 | 196,284 | 208,085 | 130,940 | -111,764 | Upgrade
|
| Earnings From Continuing Operations | 776,241 | 802,544 | 742,308 | 504,535 | -365,803 | Upgrade
|
| Minority Interest in Earnings | -71,486 | -73,594 | -54,546 | -44,151 | 14,488 | Upgrade
|
| Net Income | 704,755 | 728,950 | 687,762 | 460,384 | -351,315 | Upgrade
|
| Net Income to Common | 704,755 | 728,950 | 687,762 | 460,384 | -351,315 | Upgrade
|
| Net Income Growth | -3.32% | 5.99% | 49.39% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 84,247 | 85,012 | 80,051 | 76,510 | 76,510 | Upgrade
|
| Shares Outstanding (Diluted) | 84,247 | 85,012 | 80,051 | 76,510 | 76,510 | Upgrade
|
| Shares Change (YoY) | -0.90% | 6.20% | 4.63% | - | - | Upgrade
|
| EPS (Basic) | 8.37 | 8.57 | 8.59 | 6.02 | -4.59 | Upgrade
|
| EPS (Diluted) | 8.36 | 8.57 | 8.59 | 6.02 | -4.59 | Upgrade
|
| EPS Growth | -2.47% | -0.16% | 42.73% | - | - | Upgrade
|
| Free Cash Flow | 1,086,686 | 733,663 | 975,092 | 1,203,636 | 338,775 | Upgrade
|
| Free Cash Flow Per Share | 12.90 | 8.63 | 12.18 | 15.73 | 4.43 | Upgrade
|
| Dividend Per Share | - | 8.823 | 7.843 | 7.843 | 0.226 | Upgrade
|
| Dividend Growth | - | 12.50% | - | 3378.09% | - | Upgrade
|
| Gross Margin | 54.50% | 54.88% | 54.87% | 54.26% | 46.88% | Upgrade
|
| Operating Margin | 17.93% | 18.49% | 17.71% | 15.68% | -38.80% | Upgrade
|
| Profit Margin | 12.03% | 12.76% | 13.15% | 10.46% | -27.44% | Upgrade
|
| Free Cash Flow Margin | 18.54% | 12.85% | 18.64% | 27.35% | 26.46% | Upgrade
|
| EBITDA | 1,697,591 | 1,669,509 | 1,486,755 | 1,222,017 | 172,699 | Upgrade
|
| EBITDA Margin | 28.97% | 29.23% | 28.42% | 27.77% | 13.49% | Upgrade
|
| D&A For EBITDA | 647,035 | 613,599 | 560,449 | 532,025 | 669,459 | Upgrade
|
| EBIT | 1,050,556 | 1,055,910 | 926,306 | 689,992 | -496,760 | Upgrade
|
| EBIT Margin | 17.93% | 18.49% | 17.71% | 15.68% | -38.80% | Upgrade
|
| Effective Tax Rate | 20.60% | 19.65% | 21.89% | 20.61% | - | Upgrade
|
| Revenue as Reported | 5,860,402 | 5,711,782 | 5,230,778 | 4,401,050 | 1,280,186 | Upgrade
|
| Advertising Expenses | 5,551 | 8,896 | 13,323 | 6,758 | 1,967 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.