PT Wahana Interfood Nusantara Tbk (IDX:COCO)
Indonesia
· Delayed Price · Currency is IDR 374.00
-6.00 (-1.58%)
At close: Dec 5, 2025
IDX:COCO Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Revenue | 152,405 | 161,090 | 171,060 | 289,795 | 224,438 | 171,049 | Upgrade
|
| Revenue Growth (YoY) | -0.28% | -5.83% | -40.97% | 29.12% | 31.21% | -20.88% | Upgrade
|
| Cost of Revenue | 145,222 | 152,035 | 157,836 | 233,332 | 186,113 | 143,542 | Upgrade
|
| Gross Profit | 7,182 | 9,054 | 13,224 | 56,463 | 38,325 | 27,506 | Upgrade
|
| Selling, General & Admin | 32,796 | 28,199 | 32,493 | 31,261 | 13,100 | 11,719 | Upgrade
|
| Other Operating Expenses | 62,534 | 2,747 | 4,318 | 3,442 | 317.42 | -264.78 | Upgrade
|
| Operating Expenses | 95,329 | 30,946 | 36,811 | 34,703 | 13,417 | 11,454 | Upgrade
|
| Operating Income | -88,147 | -21,892 | -23,588 | 21,760 | 24,908 | 16,052 | Upgrade
|
| Interest Expense | -29,332 | -30,844 | -28,577 | -10,124 | -13,373 | -11,410 | Upgrade
|
| Interest & Investment Income | 916.32 | 953.83 | 1,699 | 92.94 | 19 | 2.35 | Upgrade
|
| Currency Exchange Gain (Loss) | -29.25 | -18.92 | -14.12 | 25.03 | -34.62 | -7.29 | Upgrade
|
| Other Non Operating Income (Expenses) | -1,122 | -401.06 | -356.58 | -1,550 | -769.88 | -962.67 | Upgrade
|
| EBT Excluding Unusual Items | -117,714 | -52,202 | -50,836 | 10,204 | 10,749 | 3,675 | Upgrade
|
| Gain (Loss) on Sale of Assets | -3,856 | - | 4.5 | 172.51 | 0.45 | 39.86 | Upgrade
|
| Other Unusual Items | - | - | - | -169.65 | - | - | Upgrade
|
| Pretax Income | -121,570 | -52,202 | -50,832 | 10,207 | 10,750 | 3,715 | Upgrade
|
| Income Tax Expense | -5,820 | 358.97 | -391.76 | 3,586 | 2,217 | 976.91 | Upgrade
|
| Earnings From Continuing Operations | -115,750 | -52,561 | -50,440 | 6,621 | 8,533 | 2,738 | Upgrade
|
| Minority Interest in Earnings | 0.89 | 0.18 | -5.72 | -0.8 | - | - | Upgrade
|
| Net Income | -115,749 | -52,561 | -50,446 | 6,620 | 8,533 | 2,738 | Upgrade
|
| Net Income to Common | -115,749 | -52,561 | -50,446 | 6,620 | 8,533 | 2,738 | Upgrade
|
| Net Income Growth | - | - | - | -22.41% | 211.62% | -65.59% | Upgrade
|
| Shares Outstanding (Basic) | 890 | 890 | 890 | 890 | 890 | 560 | Upgrade
|
| Shares Outstanding (Diluted) | 890 | 890 | 890 | 890 | 890 | 560 | Upgrade
|
| Shares Change (YoY) | -0.00% | - | 0.00% | 0.01% | 58.90% | 13.65% | Upgrade
|
| EPS (Basic) | -130.07 | -59.07 | -56.69 | 7.44 | 9.59 | 4.89 | Upgrade
|
| EPS (Diluted) | -130.07 | -59.07 | -56.69 | 7.44 | 9.59 | 4.89 | Upgrade
|
| EPS Growth | - | - | - | -22.42% | 96.11% | -69.72% | Upgrade
|
| Free Cash Flow | -49,337 | -59,149 | -19,516 | -134,681 | -27,385 | -35,134 | Upgrade
|
| Free Cash Flow Per Share | -55.44 | -66.47 | -21.93 | -151.35 | -30.78 | -62.75 | Upgrade
|
| Gross Margin | 4.71% | 5.62% | 7.73% | 19.48% | 17.08% | 16.08% | Upgrade
|
| Operating Margin | -57.84% | -13.59% | -13.79% | 7.51% | 11.10% | 9.38% | Upgrade
|
| Profit Margin | -75.95% | -32.63% | -29.49% | 2.28% | 3.80% | 1.60% | Upgrade
|
| Free Cash Flow Margin | -32.37% | -36.72% | -11.41% | -46.48% | -12.20% | -20.54% | Upgrade
|
| EBITDA | -77,042 | -11,938 | -16,133 | 28,524 | 30,457 | 20,346 | Upgrade
|
| EBITDA Margin | -50.55% | -7.41% | -9.43% | 9.84% | 13.57% | 11.89% | Upgrade
|
| D&A For EBITDA | 11,105 | 9,954 | 7,455 | 6,763 | 5,549 | 4,294 | Upgrade
|
| EBIT | -88,147 | -21,892 | -23,588 | 21,760 | 24,908 | 16,052 | Upgrade
|
| EBIT Margin | -57.84% | -13.59% | -13.79% | 7.51% | 11.10% | 9.38% | Upgrade
|
| Effective Tax Rate | - | - | - | 35.13% | 20.63% | 26.30% | Upgrade
|
| Advertising Expenses | - | 367.96 | 618.09 | 704.42 | 77.01 | 6.64 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.