Laporan Laba Rugi (TTM)
Laporan Laba Rugi Inter & Co, Inc. menunjukkan perubahan pendapatan dan pengeluaran selama periode waktu tertentu. Data Laporan Laba Rugi meliputi Penjualan dan Pendapatan, Laba Kotor, Penelitian dan Pengembangan (R&D), Beban Penjualan, Umum dan Administrasi (SG&A), Laba Operasi, Beban Pajak Penghasilan, Beban Bunga, Pendapatan Non-Operasi, Laba per Saham (EPS), dan Saham yang Beredar.
Semua angka adalah kelipatan 1,000,000 kecuali unit per saham.
2020 09-30 |
2020 12-31 |
2021 03-31 |
2021 06-30 |
2021 09-30 |
2021 12-31 |
2022 03-31 |
2022 06-30 |
2022 09-30 |
2022 12-31 |
2023 03-31 |
2023 06-30 |
2023 09-30 |
2023 12-31 |
2024 03-31 |
2024 06-30 |
2024 09-30 |
2024 12-31 |
2025 03-31 |
2025 06-30 |
|
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 823 | 907 | 1,103 | 1,036 | 1,332 | 1,626 | 1,797 | 2,171 | 2,290 | 2,479 | 2,632 | 2,749 | 3,020 | 3,211 | 3,527 | 3,833 | 4,180 | 4,601 | 4,935 | 5,311 |
Change (%) | 10.17 | 21.61 | -6.06 | 28.55 | 22.08 | 10.48 | 20.86 | 5.47 | 8.27 | 6.16 | 4.44 | 9.84 | 6.34 | 9.86 | 8.67 | 9.06 | 10.05 | 7.26 | 7.63 | |
% of Revenue | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Cost Of Sales | 1 | 2 | 3 | 3 | ||||||||||||||||
Change (%) | 37.65 | 0.00 | ||||||||||||||||||
% of Revenue | 0.15 | 0.20 | 0.30 | 0.23 | ||||||||||||||||
Gross Operating Profit | 822 | 907 | 1,101 | 1,033 | 1,329 | 1,626 | 1,797 | 2,171 | 2,290 | 2,479 | 2,632 | 2,749 | 3,020 | 3,211 | 3,527 | 3,833 | 4,180 | 4,601 | 4,935 | 5,311 |
Change (%) | 10.34 | 21.37 | -6.15 | 28.63 | 22.36 | 10.48 | 20.86 | 5.47 | 8.27 | 6.16 | 4.44 | 9.84 | 6.34 | 9.86 | 8.67 | 9.06 | 10.05 | 7.26 | 7.63 | |
% of Revenue | 99.85 | 100.00 | 99.80 | 99.70 | 99.77 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
SG&A | 781 | 844 | 927 | 1,123 | 1,270 | 1,702 | 1,975 | 2,095 | 2,310 | 2,392 | 2,429 | 2,442 | 2,443 | 2,374 | 2,396 | 2,486 | 2,654 | 2,867 | 3,067 | 3,276 |
Change (%) | 8.11 | 9.80 | 21.09 | 13.09 | 34.03 | 16.06 | 6.07 | 10.25 | 3.57 | 1.56 | 0.53 | 0.04 | -2.83 | 0.95 | 3.74 | 6.75 | 8.02 | 7.00 | 6.82 | |
% of Revenue | 94.86 | 93.09 | 84.05 | 108.34 | 95.32 | 104.64 | 109.93 | 96.48 | 100.86 | 96.48 | 92.29 | 88.83 | 80.91 | 73.93 | 67.94 | 64.85 | 63.48 | 62.31 | 62.15 | 61.69 |
R&D | ||||||||||||||||||||
Change (%) | ||||||||||||||||||||
% of Revenue | ||||||||||||||||||||
OpEx | 796 | 914 | 1,100 | 1,298 | 1,485 | 1,849 | 2,119 | 2,302 | 2,538 | 2,641 | 2,690 | 2,714 | 2,747 | 2,700 | 2,740 | 2,857 | 3,054 | 3,344 | 3,594 | 3,881 |
Change (%) | 14.79 | 20.33 | 17.98 | 14.43 | 24.48 | 14.61 | 8.65 | 10.25 | 4.05 | 1.87 | 0.88 | 1.24 | -1.70 | 1.48 | 4.25 | 6.90 | 9.48 | 7.49 | 7.98 | |
% of Revenue | 96.72 | 100.77 | 99.71 | 125.23 | 111.48 | 113.67 | 117.92 | 106.01 | 110.82 | 106.50 | 102.19 | 98.71 | 90.98 | 84.10 | 77.69 | 74.53 | 73.06 | 72.67 | 72.83 | 73.06 |
Operating Income | 27 | -7 | 3 | -261 | -153 | -222 | -322 | -131 | -248 | -161 | -58 | 36 | 272 | 510 | 787 | 976 | 1,126 | 1,257 | 1,341 | 1,431 |
Change (%) | -126.00 | -145.68 | -8,249.81 | -41.52 | 45.39 | 44.88 | -59.46 | 89.83 | -34.96 | -64.20 | -161.64 | 665.74 | 87.42 | 54.17 | 24.06 | 15.35 | 11.62 | 6.67 | 6.70 | |
% of Revenue | 3.28 | -0.77 | 0.29 | -25.23 | -11.48 | -13.67 | -17.92 | -6.01 | -10.82 | -6.50 | -2.19 | 1.29 | 9.02 | 15.90 | 22.31 | 25.47 | 26.94 | 27.33 | 27.17 | 26.94 |
Interest Expense | ||||||||||||||||||||
Change (%) | ||||||||||||||||||||
% of Revenue | ||||||||||||||||||||
Net Income | 35 | 18 | 18 | -61 | -5 | -73 | -84 | -65 | -130 | -11 | -3 | 62 | 184 | 302 | 474 | 631 | 783 | 907 | 1,011 | 1,120 |
Change (%) | -48.83 | -2.04 | -445.21 | -92.41 | 1,481.35 | 15.96 | -22.51 | 99.61 | -91.49 | -73.34 | -2,209.54 | 194.45 | 64.60 | 56.69 | 33.30 | 23.97 | 15.88 | 11.44 | 10.75 | |
% of Revenue | 4.25 | 1.97 | 1.59 | -5.85 | -0.34 | -4.47 | -4.69 | -3.01 | -5.69 | -0.45 | -0.11 | 2.27 | 6.08 | 9.42 | 13.43 | 16.47 | 18.73 | 19.72 | 20.49 | 21.08 |
Source: Capital IQ