NusaTrip Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	2.34	1.18	2.31	1.4
Revenue Growth (YoY)	50.54%	-48.79%	64.34%	-
Cost of Revenue	0	0.02	0.04	0
Gross Profit	2.34	1.16	2.27	1.4
Selling, General & Admin	3.96	1.91	2.33	3.33
Operating Expenses	3.96	1.91	2.35	3.33
Operating Income	-1.62	-0.74	-0.09	-1.93
Interest Expense	-0	-0	-0	-
Interest & Investment Income	0	0	0	0
Other Non Operating Income (Expenses)	0.83	0.02	0.04	-0
EBT Excluding Unusual Items	-0.78	-0.72	-0.04	-1.93
Gain (Loss) on Sale of Assets	-	-	-	-0
Asset Writedown	-0.07	-0.07	-	-
Other Unusual Items	-	-	0.14	1.1
Pretax Income	-0.85	-0.79	0.1	-0.84
Income Tax Expense	0.04	-0	0.02	0.18
Earnings From Continuing Operations	-0.89	-0.79	0.08	-1.02
Minority Interest in Earnings	0.02	0.01	-0	0.25
Net Income	-0.88	-0.78	0.08	-0.76
Net Income to Common	-0.88	-0.78	0.08	-0.76
Shares Outstanding (Basic)	19	7	-	-
Shares Outstanding (Diluted)	19	7	-	-
EPS (Basic)	-0.05	-0.12	-	-
EPS (Diluted)	-0.05	-0.12	-	-
Free Cash Flow	-14.88	6.34	-0.95	0.66
Free Cash Flow Per Share	-0.77	0.96	-	-
Gross Margin	99.94%	98.50%	98.16%	99.91%
Operating Margin	-69.27%	-63.02%	-3.81%	-137.52%
Profit Margin	-37.44%	-65.94%	3.43%	-54.37%
Free Cash Flow Margin	-636.03%	536.48%	-41.13%	46.93%
EBITDA	-1.55	-0.64	0.03	-1.85
EBITDA Margin	-66.38%	-54.13%	1.15%	-131.52%
D&A For EBITDA	0.07	0.11	0.11	0.08
EBIT	-1.62	-0.74	-0.09	-1.93
EBIT Margin	-69.27%	-63.02%	-3.81%	-137.52%
Effective Tax Rate	-	-	16.84%	-
Advertising Expenses	-	0.17	0.3	0.29

Source: S&P Capital IQ. Standard template. Financial Sources.