PT Famon Awal Bros Sedaya Tbk (IDX:PRAY)
Indonesia
· Delayed Price · Currency is IDR 895.00
+5.00 (0.56%)
At close: Dec 5, 2025
IDX:PRAY 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 | 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 | 2019 |
| Revenue | 2,297,823 | 2,103,055 | 1,839,233 | 1,522,624 | 1,826,014 | 1,337,747 | Upgrade
|
| Revenue Growth (YoY) | 12.81% | 14.34% | 20.79% | -16.61% | 36.50% | 31.80% | Upgrade
|
| Cost of Revenue | 1,662,603 | 1,524,051 | 1,341,134 | 1,158,897 | 1,053,458 | 787,821 | Upgrade
|
| Gross Profit | 635,220 | 579,004 | 498,099 | 363,727 | 772,556 | 549,926 | Upgrade
|
| Selling, General & Admin | 358,280 | 312,251 | 291,089 | 251,591 | 216,309 | 161,276 | Upgrade
|
| Amortization of Goodwill & Intangibles | 1,606 | 1,241 | 120 | 144 | 286 | 142 | Upgrade
|
| Operating Expenses | 358,019 | 319,569 | 295,734 | 287,083 | 232,429 | 161,418 | Upgrade
|
| Operating Income | 277,201 | 259,435 | 202,365 | 76,644 | 540,127 | 388,508 | Upgrade
|
| Interest Expense | -65,746 | -72,625 | -81,113 | -72,075 | -64,483 | - | Upgrade
|
| Interest & Investment Income | 33,465 | 45,552 | 51,071 | 24,830 | 9,419 | 4,603 | Upgrade
|
| Earnings From Equity Investments | -40,668 | 40,992 | 88,624 | 44,198 | - | 33,044 | Upgrade
|
| Other Non Operating Income (Expenses) | 6,847 | -11,150 | 8,722 | 1,855 | -19,408 | -49,592 | Upgrade
|
| EBT Excluding Unusual Items | 211,099 | 262,204 | 269,669 | 75,452 | 465,655 | 376,563 | Upgrade
|
| Impairment of Goodwill | - | - | - | -4,953 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -43 | -43 | -2,091 | -24 | 289 | 2,257 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | -144 | Upgrade
|
| Pretax Income | 211,056 | 262,161 | 267,578 | 70,475 | 465,944 | 378,676 | Upgrade
|
| Income Tax Expense | 68,535 | 68,659 | 43,549 | 15,226 | 115,338 | 77,367 | Upgrade
|
| Earnings From Continuing Operations | 142,521 | 193,502 | 224,029 | 55,249 | 350,606 | 301,309 | Upgrade
|
| Minority Interest in Earnings | 5,396 | 7,941 | -7,055 | 7,254 | -24,647 | -19,094 | Upgrade
|
| Net Income | 147,917 | 201,443 | 216,974 | 62,503 | 325,959 | 282,215 | Upgrade
|
| Net Income to Common | 147,917 | 201,443 | 216,974 | 62,503 | 325,959 | 282,215 | Upgrade
|
| Net Income Growth | -43.00% | -7.16% | 247.14% | -80.83% | 15.50% | 130.94% | Upgrade
|
| Shares Outstanding (Basic) | 13,959 | 13,959 | 13,959 | 13,043 | 12,960 | 12,960 | Upgrade
|
| Shares Outstanding (Diluted) | 13,959 | 13,959 | 13,959 | 13,043 | 12,960 | 12,960 | Upgrade
|
| Shares Change (YoY) | - | - | 7.02% | 0.64% | - | - | Upgrade
|
| EPS (Basic) | 10.60 | 14.43 | 15.54 | 4.79 | 25.15 | 21.78 | Upgrade
|
| EPS (Diluted) | 10.60 | 14.43 | 15.54 | 4.79 | 25.15 | 21.78 | Upgrade
|
| EPS Growth | -43.00% | -7.16% | 224.36% | -80.95% | 15.50% | 130.94% | Upgrade
|
| Free Cash Flow | -662,362 | -306,880 | -271,339 | -271,122 | 16,956 | 16,982 | Upgrade
|
| Free Cash Flow Per Share | -47.45 | -21.98 | -19.44 | -20.79 | 1.31 | 1.31 | Upgrade
|
| Gross Margin | 27.64% | 27.53% | 27.08% | 23.89% | 42.31% | 41.11% | Upgrade
|
| Operating Margin | 12.06% | 12.34% | 11.00% | 5.03% | 29.58% | 29.04% | Upgrade
|
| Profit Margin | 6.44% | 9.58% | 11.80% | 4.11% | 17.85% | 21.10% | Upgrade
|
| Free Cash Flow Margin | -28.83% | -14.59% | -14.75% | -17.81% | 0.93% | 1.27% | Upgrade
|
| EBITDA | 515,109 | 463,692 | 367,650 | 213,145 | 643,665 | 473,034 | Upgrade
|
| EBITDA Margin | 22.42% | 22.05% | 19.99% | 14.00% | 35.25% | 35.36% | Upgrade
|
| D&A For EBITDA | 237,908 | 204,257 | 165,285 | 136,501 | 103,538 | 84,526 | Upgrade
|
| EBIT | 277,201 | 259,435 | 202,365 | 76,644 | 540,127 | 388,508 | Upgrade
|
| EBIT Margin | 12.06% | 12.34% | 11.00% | 5.03% | 29.58% | 29.04% | Upgrade
|
| Effective Tax Rate | 32.47% | 26.19% | 16.28% | 21.61% | 24.75% | 20.43% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.