Prodia Widyahusada Tbk PT
IDX:PRDA
Prodia Widyahusada Tbk PT
IDX:PRDA
Price:
2 440
IDR
-0.81%
Market Closed
Market Cap:
Rp2.3T
Income Statement
Earnings Waterfall
Prodia Widyahusada Tbk PT
Prodia Widyahusada Tbk PT
Income Statement
Prodia Widyahusada Tbk PT
Prodia Widyahusada Tbk PT
Currency: IDR
| Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Revenue |
1 466 017
N/A
|
1 490 887
+2%
|
1 505 996
+1%
|
1 540 927
+2%
|
1 599 757
+4%
|
1 642 794
+3%
|
1 686 253
+3%
|
1 721 952
+2%
|
1 744 271
+1%
|
1 736 170
0%
|
1 602 474
-8%
|
1 707 456
+7%
|
1 873 375
+10%
|
2 107 532
+12%
|
2 454 438
+16%
|
2 661 941
+8%
|
2 652 257
0%
|
2 582 797
-3%
|
2 450 910
-5%
|
2 241 607
-9%
|
2 181 642
-3%
|
2 143 398
-2%
|
2 207 703
+3%
|
2 214 011
+0%
|
2 222 466
+0%
|
2 191 490
-1%
|
2 191 679
+0%
|
2 208 542
+1%
|
2 252 194
+2%
|
2 248 361
0%
|
2 247 263
0%
|
2 234 310
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(612 487)
|
(626 121)
|
(634 515)
|
(643 581)
|
(656 946)
|
(667 152)
|
(679 180)
|
(702 863)
|
(703 260)
|
(707 280)
|
(692 399)
|
(734 179)
|
(827 152)
|
(895 382)
|
(979 115)
|
(1 037 354)
|
(1 019 556)
|
(1 007 549)
|
(957 967)
|
(880 273)
|
(854 535)
|
(840 514)
|
(859 590)
|
(870 052)
|
(903 247)
|
(894 688)
|
(901 709)
|
(907 685)
|
(900 167)
|
(918 566)
|
(915 906)
|
(934 329)
|
|
| Gross Profit |
853 530
N/A
|
864 766
+1%
|
871 481
+1%
|
897 346
+3%
|
942 811
+5%
|
975 642
+3%
|
1 007 073
+3%
|
1 019 089
+1%
|
1 041 011
+2%
|
1 028 890
-1%
|
910 075
-12%
|
973 277
+7%
|
1 046 223
+7%
|
1 212 150
+16%
|
1 475 323
+22%
|
1 624 587
+10%
|
1 632 701
+0%
|
1 575 248
-4%
|
1 492 943
-5%
|
1 361 334
-9%
|
1 327 107
-3%
|
1 302 884
-2%
|
1 348 113
+3%
|
1 343 959
0%
|
1 319 219
-2%
|
1 296 802
-2%
|
1 289 970
-1%
|
1 300 857
+1%
|
1 352 027
+4%
|
1 329 795
-2%
|
1 331 357
+0%
|
1 299 981
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(704 124)
|
(728 413)
|
(717 279)
|
(733 242)
|
(759 159)
|
(772 826)
|
(799 435)
|
(823 073)
|
(823 110)
|
(830 148)
|
(805 170)
|
(744 140)
|
(744 528)
|
(746 297)
|
(770 969)
|
(820 064)
|
(874 587)
|
(886 869)
|
(913 581)
|
(902 839)
|
(883 120)
|
(901 386)
|
(919 935)
|
(950 892)
|
(1 013 335)
|
(1 033 281)
|
(1 029 921)
|
(1 054 091)
|
(1 055 893)
|
(1 076 210)
|
(1 100 243)
|
(1 112 968)
|
|
| Selling, General & Administrative |
(661 406)
|
(670 977)
|
(665 075)
|
(680 165)
|
(705 681)
|
(715 336)
|
(740 823)
|
(761 688)
|
(758 709)
|
(752 549)
|
(715 372)
|
(640 624)
|
(627 803)
|
(630 011)
|
(651 111)
|
(699 348)
|
(750 159)
|
(761 453)
|
(788 218)
|
(773 347)
|
(761 926)
|
(780 554)
|
(800 814)
|
(829 752)
|
(882 347)
|
(888 904)
|
(879 843)
|
(901 296)
|
(886 726)
|
(884 463)
|
(909 250)
|
(911 973)
|
|
| Research & Development |
(3 833)
|
(4 029)
|
(4 197)
|
(4 658)
|
(2 546)
|
(2 274)
|
(2 269)
|
(1 937)
|
(1 566)
|
(1 655)
|
(1 561)
|
(1 361)
|
(1 243)
|
(784)
|
(1 167)
|
(1 553)
|
(2 050)
|
(2 351)
|
(2 956)
|
(3 433)
|
(3 119)
|
(3 483)
|
(2 346)
|
(1 742)
|
(1 849)
|
(2 731)
|
(4 006)
|
(5 062)
|
(5 868)
|
(5 532)
|
(6 145)
|
(4 956)
|
|
| Depreciation & Amortization |
(47 449)
|
(51 910)
|
(57 231)
|
(60 060)
|
(62 198)
|
(68 277)
|
(67 773)
|
(68 590)
|
(67 128)
|
(77 678)
|
(92 910)
|
(106 331)
|
(116 715)
|
(118 869)
|
(119 830)
|
(120 715)
|
(123 897)
|
(123 977)
|
(123 563)
|
(127 818)
|
(125 086)
|
(125 543)
|
(126 289)
|
(130 515)
|
(136 101)
|
(147 879)
|
(151 993)
|
(155 122)
|
(170 181)
|
(193 061)
|
(190 635)
|
(197 904)
|
|
| Other Operating Expenses |
8 564
|
(1 497)
|
9 223
|
11 641
|
11 266
|
13 061
|
11 430
|
9 142
|
4 293
|
1 734
|
4 673
|
4 176
|
1 233
|
3 367
|
1 139
|
1 552
|
1 519
|
912
|
1 156
|
1 759
|
7 011
|
8 194
|
9 514
|
11 117
|
6 962
|
6 233
|
5 921
|
7 389
|
6 882
|
6 846
|
5 787
|
1 865
|
|
| Operating Income |
149 406
N/A
|
136 354
-9%
|
154 202
+13%
|
164 104
+6%
|
183 652
+12%
|
202 816
+10%
|
207 638
+2%
|
196 016
-6%
|
217 901
+11%
|
198 742
-9%
|
104 905
-47%
|
229 137
+118%
|
301 695
+32%
|
465 853
+54%
|
704 354
+51%
|
804 523
+14%
|
758 114
-6%
|
688 379
-9%
|
579 362
-16%
|
458 495
-21%
|
443 987
-3%
|
401 498
-10%
|
428 178
+7%
|
393 067
-8%
|
305 884
-22%
|
263 521
-14%
|
260 049
-1%
|
246 766
-5%
|
296 134
+20%
|
253 585
-14%
|
231 114
-9%
|
187 013
-19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
46 878
|
60 390
|
45 278
|
43 488
|
38 469
|
39 040
|
41 481
|
44 007
|
48 711
|
49 456
|
44 190
|
37 845
|
37 385
|
33 481
|
32 957
|
33 407
|
30 052
|
29 348
|
26 839
|
26 954
|
25 507
|
25 789
|
28 687
|
28 287
|
31 724
|
33 344
|
35 301
|
38 641
|
42 650
|
43 376
|
46 528
|
46 933
|
|
| Non-Reccuring Items |
430
|
485
|
386
|
354
|
(428)
|
(627)
|
(674)
|
(612)
|
(1 812)
|
(1 321)
|
(1 336)
|
(1 824)
|
(2)
|
(316)
|
(278)
|
939
|
469
|
496
|
471
|
137
|
853
|
935
|
1 060
|
1 273
|
1 294
|
1 380
|
1 667
|
1 393
|
4 203
|
4 186
|
4 561
|
4 608
|
|
| Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
196 714
N/A
|
197 228
+0%
|
199 866
+1%
|
207 946
+4%
|
221 693
+7%
|
241 230
+9%
|
248 445
+3%
|
239 411
-4%
|
264 800
+11%
|
246 877
-7%
|
147 759
-40%
|
265 158
+79%
|
339 078
+28%
|
499 018
+47%
|
737 033
+48%
|
838 869
+14%
|
788 635
-6%
|
718 223
-9%
|
606 672
-16%
|
485 586
-20%
|
470 347
-3%
|
428 222
-9%
|
457 926
+7%
|
422 627
-8%
|
338 902
-20%
|
298 245
-12%
|
297 016
0%
|
286 800
-3%
|
342 987
+20%
|
301 147
-12%
|
282 203
-6%
|
238 554
-15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(45 917)
|
(46 234)
|
(46 958)
|
(49 564)
|
(46 243)
|
(50 328)
|
(52 163)
|
(49 485)
|
(54 539)
|
(49 794)
|
(31 282)
|
(53 589)
|
(70 331)
|
(106 303)
|
(155 168)
|
(181 313)
|
(165 405)
|
(150 122)
|
(126 280)
|
(99 856)
|
(98 721)
|
(90 443)
|
(97 414)
|
(90 694)
|
(79 578)
|
(71 331)
|
(70 850)
|
(68 809)
|
(72 946)
|
(63 203)
|
(58 082)
|
(48 193)
|
|
| Income from Continuing Operations |
150 797
|
150 994
|
152 908
|
158 382
|
175 450
|
190 902
|
196 282
|
189 926
|
210 261
|
197 083
|
116 477
|
211 569
|
268 747
|
392 715
|
581 865
|
657 556
|
623 230
|
568 101
|
480 392
|
385 730
|
371 626
|
337 779
|
360 512
|
331 933
|
259 324
|
226 914
|
226 166
|
217 991
|
270 041
|
237 944
|
224 121
|
190 361
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
21
|
68
|
120
|
183
|
550
|
583
|
605
|
602
|
156
|
110
|
43
|
4
|
|
| Net Income (Common) |
150 797
N/A
|
150 994
+0%
|
152 909
+1%
|
158 382
+4%
|
175 450
+11%
|
190 902
+9%
|
196 281
+3%
|
189 926
-3%
|
210 261
+11%
|
197 083
-6%
|
116 477
-41%
|
211 569
+82%
|
268 747
+27%
|
392 715
+46%
|
581 865
+48%
|
657 556
+13%
|
623 230
-5%
|
568 101
-9%
|
480 392
-15%
|
385 740
-20%
|
371 647
-4%
|
337 847
-9%
|
360 632
+7%
|
332 116
-8%
|
259 874
-22%
|
227 497
-12%
|
226 771
0%
|
218 593
-4%
|
270 197
+24%
|
238 054
-12%
|
224 164
-6%
|
190 365
-15%
|
|
| EPS (Diluted) |
160.85
N/A
|
160.97
+0%
|
163.01
+1%
|
168.94
+4%
|
187.14
+11%
|
203.63
+9%
|
209.37
+3%
|
202.59
-3%
|
224.27
+11%
|
210.22
-6%
|
124.24
-41%
|
225.67
+82%
|
286.66
+27%
|
418.9
+46%
|
620.66
+48%
|
701.39
+13%
|
659.01
-6%
|
600.73
-9%
|
507.96
-15%
|
407.88
-20%
|
394.87
-3%
|
358.95
-9%
|
384.67
+7%
|
354.25
-8%
|
277.19
-22%
|
242.66
-12%
|
241.89
0%
|
233.17
-4%
|
288.21
+24%
|
253.92
-12%
|
249.59
-2%
|
212.86
-15%
|
|
Switch to:
Switch to:
See Also
Discover More
