PT Tripar Multivision Plus Tbk (IDX:RAAM)
Indonesia
· Delayed Price · Currency is IDR 244.00
+6.00 (2.52%)
At close: Dec 5, 2025
IDX:RAAM 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 | 207,942 | 229,340 | 399,267 | 321,849 | 209,364 | 163,975 | Upgrade
|
| Revenue Growth (YoY) | -37.93% | -42.56% | 24.05% | 53.73% | 27.68% | -44.48% | Upgrade
|
| Cost of Revenue | 173,220 | 142,646 | 150,889 | 157,697 | 132,221 | 93,334 | Upgrade
|
| Gross Profit | 34,722 | 86,695 | 248,378 | 164,152 | 77,143 | 70,641 | Upgrade
|
| Selling, General & Admin | 105,894 | 97,577 | 92,990 | 64,531 | 44,051 | 43,442 | Upgrade
|
| Amortization of Goodwill & Intangibles | 1,828 | 1,828 | 1,451 | 1,443 | 1,509 | 1,856 | Upgrade
|
| Other Operating Expenses | 128.78 | 128.78 | 31.97 | 647.08 | 1,327 | 1,757 | Upgrade
|
| Operating Expenses | 116,362 | 106,680 | 99,628 | 73,073 | 52,331 | 52,907 | Upgrade
|
| Operating Income | -81,640 | -19,985 | 148,750 | 91,080 | 24,812 | 17,734 | Upgrade
|
| Interest Expense | -26,997 | -15,558 | -14,015 | -14,059 | -22,583 | -23,366 | Upgrade
|
| Interest & Investment Income | 674.08 | 3,254 | 3,340 | 163.16 | 400.92 | 576.39 | Upgrade
|
| Earnings From Equity Investments | 32,795 | -625.53 | -2,983 | -1,095 | -1,820 | -3,157 | Upgrade
|
| Currency Exchange Gain (Loss) | 4,100 | 3,090 | -1,663 | 1,196 | -40.13 | 579 | Upgrade
|
| Other Non Operating Income (Expenses) | -47,881 | -199,225 | -8,692 | -5,893 | -30.82 | -6,079 | Upgrade
|
| EBT Excluding Unusual Items | -118,948 | -229,050 | 124,736 | 71,393 | 739.02 | -13,712 | Upgrade
|
| Gain (Loss) on Sale of Investments | -2,660 | -2,660 | - | 24,690 | -1,780 | -20,299 | Upgrade
|
| Gain (Loss) on Sale of Assets | -777.26 | 731.32 | 249.12 | - | 390.8 | -8,312 | Upgrade
|
| Asset Writedown | 3,233 | 3,233 | 8,918 | 10,782 | 30,177 | - | Upgrade
|
| Pretax Income | -119,153 | -227,746 | 133,903 | 106,865 | 29,527 | -42,323 | Upgrade
|
| Income Tax Expense | -32,671 | -48,978 | 30,922 | 19,568 | 2,647 | -5,865 | Upgrade
|
| Earnings From Continuing Operations | -86,482 | -178,768 | 102,981 | 87,296 | 26,880 | -36,458 | Upgrade
|
| Minority Interest in Earnings | 2.52 | 1.31 | 2.84 | -1.43 | -800.55 | -2,951 | Upgrade
|
| Net Income | -86,480 | -178,766 | 102,984 | 87,295 | 26,079 | -39,410 | Upgrade
|
| Net Income to Common | -86,480 | -178,766 | 102,984 | 87,295 | 26,079 | -39,410 | Upgrade
|
| Net Income Growth | - | - | 17.97% | 234.73% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 6,814 | 6,382 | 5,871 | 5,265 | 5,265 | 5,265 | Upgrade
|
| Shares Outstanding (Diluted) | 6,814 | 6,382 | 5,871 | 5,265 | 5,265 | 5,265 | Upgrade
|
| Shares Change (YoY) | 9.43% | 8.71% | 11.51% | - | - | - | Upgrade
|
| EPS (Basic) | -12.69 | -28.01 | 17.54 | 16.58 | 4.95 | -7.49 | Upgrade
|
| EPS (Diluted) | -12.69 | -28.01 | 17.54 | 16.58 | 4.95 | -7.49 | Upgrade
|
| EPS Growth | - | - | 5.80% | 234.73% | - | - | Upgrade
|
| Free Cash Flow | 14,975 | -78,722 | -71,431 | -728.1 | -5,467 | -4,085 | Upgrade
|
| Free Cash Flow Per Share | 2.20 | -12.34 | -12.17 | -0.14 | -1.04 | -0.78 | Upgrade
|
| Dividend Per Share | - | - | 4.000 | - | - | - | Upgrade
|
| Gross Margin | 16.70% | 37.80% | 62.21% | 51.00% | 36.85% | 43.08% | Upgrade
|
| Operating Margin | -39.26% | -8.71% | 37.26% | 28.30% | 11.85% | 10.81% | Upgrade
|
| Profit Margin | -41.59% | -77.95% | 25.79% | 27.12% | 12.46% | -24.03% | Upgrade
|
| Free Cash Flow Margin | 7.20% | -34.33% | -17.89% | -0.23% | -2.61% | -2.49% | Upgrade
|
| EBITDA | -67,070 | -6,398 | 161,465 | 104,776 | 37,941 | 31,627 | Upgrade
|
| EBITDA Margin | -32.25% | -2.79% | 40.44% | 32.55% | 18.12% | 19.29% | Upgrade
|
| D&A For EBITDA | 14,570 | 13,587 | 12,715 | 13,696 | 13,129 | 13,892 | Upgrade
|
| EBIT | -81,640 | -19,985 | 148,750 | 91,080 | 24,812 | 17,734 | Upgrade
|
| EBIT Margin | -39.26% | -8.71% | 37.26% | 28.30% | 11.85% | 10.81% | Upgrade
|
| Effective Tax Rate | - | - | 23.09% | 18.31% | 8.96% | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.