Ateliers Mecaniques D'Indonesie Tbk PT
IDX:AMIN

Watchlist Manager
Ateliers Mecaniques D'Indonesie Tbk PT Logo
Ateliers Mecaniques D'Indonesie Tbk PT
IDX:AMIN
Watchlist
Price: 254 IDR 1.6%
Market Cap: 274.3B IDR

Income Statement

Earnings Waterfall
Ateliers Mecaniques D'Indonesie Tbk PT

Revenue
376.3B IDR
Cost of Revenue
-316B IDR
Gross Profit
60.2B IDR
Operating Expenses
-26.3B IDR
Operating Income
33.9B IDR
Other Expenses
-12.4B IDR
Net Income
21.5B IDR

Income Statement
Ateliers Mecaniques D'Indonesie Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Revenue
213 761
N/A
230 185
+8%
229 879
0%
241 242
+5%
246 404
+2%
247 724
+1%
236 928
-4%
239 605
+1%
264 873
+11%
257 611
-3%
256 545
0%
236 886
-8%
205 278
-13%
186 973
-9%
169 968
-9%
156 680
-8%
129 513
-17%
120 589
-7%
144 930
+20%
166 393
+15%
182 184
+9%
204 473
+12%
206 876
+1%
213 182
+3%
217 836
+2%
248 070
+14%
270 599
+9%
290 443
+7%
336 798
+16%
340 670
+1%
356 799
+5%
368 962
+3%
366 852
-1%
380 662
+4%
380 782
+0%
376 263
-1%
Gross Profit
Cost of Revenue
(147 132)
(161 018)
(157 847)
(166 712)
(165 625)
(167 256)
(160 668)
(160 670)
(179 492)
(174 444)
(173 749)
(163 122)
(149 287)
(143 894)
(153 773)
(155 424)
(152 142)
(144 255)
(144 483)
(153 262)
(156 056)
(172 986)
(179 337)
(188 987)
(187 293)
(214 163)
(232 302)
(250 706)
(293 274)
(297 491)
(313 118)
(321 231)
(319 799)
(331 041)
(325 126)
(316 049)
Gross Profit
66 629
N/A
69 166
+4%
72 032
+4%
74 530
+3%
80 779
+8%
80 468
0%
76 260
-5%
78 934
+4%
85 380
+8%
83 167
-3%
82 796
0%
73 765
-11%
55 991
-24%
43 079
-23%
16 195
-62%
1 256
-92%
(22 629)
N/A
(23 667)
-5%
446
N/A
13 131
+2 843%
26 128
+99%
31 487
+21%
27 538
-13%
24 196
-12%
30 543
+26%
33 906
+11%
38 297
+13%
39 738
+4%
43 524
+10%
43 180
-1%
43 681
+1%
47 731
+9%
47 053
-1%
49 621
+5%
55 657
+12%
60 214
+8%
Operating Income
Operating Expenses
(17 670)
(18 817)
(19 492)
(20 082)
(20 761)
(20 161)
(20 894)
(20 792)
(22 877)
(24 318)
(24 636)
(28 425)
(24 562)
(23 878)
(23 326)
(20 164)
(17 940)
(16 862)
(15 925)
(14 704)
(14 565)
(15 029)
(14 607)
(15 434)
(14 328)
(14 464)
(16 881)
(16 826)
(19 998)
(20 231)
(19 828)
(20 936)
(21 516)
(22 138)
(24 979)
(26 294)
Selling, General & Administrative
(16 301)
(18 512)
(18 900)
(19 241)
(19 634)
(19 002)
(19 696)
(19 516)
(21 569)
(22 938)
(23 180)
(26 931)
(23 053)
(22 502)
(22 087)
(19 023)
(16 879)
(15 829)
(14 912)
(13 719)
(13 622)
(14 124)
(13 739)
(14 572)
(13 496)
(13 658)
(16 099)
(16 092)
(19 213)
(19 525)
(18 939)
(19 993)
(20 579)
(21 241)
(24 053)
(25 067)
Depreciation & Amortization
(1 368)
(303)
(590)
(838)
(1 127)
(1 157)
(1 197)
(1 276)
(1 308)
(1 381)
(1 457)
(1 494)
(1 509)
(1 376)
(1 239)
(1 140)
(1 061)
(1 033)
(1 013)
(985)
(943)
(905)
(868)
(862)
(832)
(807)
(782)
(733)
(785)
(706)
(889)
(943)
(937)
(898)
(926)
(1 228)
Other Operating Expenses
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
48 959
N/A
50 351
+3%
52 541
+4%
54 449
+4%
60 017
+10%
60 307
+0%
55 366
-8%
58 142
+5%
62 503
+8%
58 849
-6%
58 160
-1%
45 340
-22%
31 430
-31%
19 201
-39%
(7 130)
N/A
(18 908)
-165%
(40 568)
-115%
(40 529)
+0%
(15 479)
+62%
(1 573)
+90%
11 564
N/A
16 458
+42%
12 931
-21%
8 761
-32%
16 215
+85%
19 442
+20%
21 417
+10%
22 912
+7%
23 526
+3%
22 949
-2%
23 853
+4%
26 795
+12%
25 537
-5%
27 483
+8%
30 678
+12%
33 920
+11%
Pre-Tax Income
Interest Income Expense
(5 808)
(5 683)
(6 121)
(6 662)
(8 227)
(10 299)
(11 240)
(12 864)
(16 053)
(16 250)
(17 259)
(16 981)
(13 868)
(13 487)
(12 845)
(12 329)
(10 313)
(9 181)
(8 098)
(7 427)
(6 024)
(6 617)
(6 128)
(5 332)
(7 284)
(5 994)
(5 533)
(4 803)
(4 397)
(4 082)
(4 201)
(4 699)
(4 611)
(4 420)
(3 899)
(3 095)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(8)
0
60
60
0
0
0
(129)
0
0
(62)
108
0
0
(67)
(107)
0
0
0
(76)
0
0
0
(210)
0
0
374
Total Other Income
134
217
147
360
(506)
(292)
(28)
150
(1 794)
(1 883)
(2 607)
(3 777)
(2 984)
(3 744)
(3 552)
(3 810)
(5 795)
(4 637)
(5 241)
(5 689)
84
(917)
191
663
(1 059)
(1 278)
(2 043)
(1 719)
(3 821)
(3 580)
(3 349)
(3 628)
(2 822)
(3 181)
(3 845)
(5 089)
Pre-Tax Income
43 285
N/A
44 885
+4%
46 567
+4%
48 147
+3%
51 284
+7%
49 717
-3%
44 099
-11%
45 428
+3%
44 657
-2%
40 708
-9%
38 293
-6%
24 642
-36%
14 638
-41%
1 971
-87%
(23 527)
N/A
(35 046)
-49%
(56 805)
-62%
(54 347)
+4%
(28 818)
+47%
(14 751)
+49%
5 732
N/A
8 924
+56%
6 994
-22%
4 026
-42%
7 764
+93%
12 170
+57%
13 841
+14%
16 389
+18%
15 232
-7%
15 286
+0%
16 302
+7%
18 468
+13%
17 894
-3%
19 882
+11%
22 934
+15%
26 109
+14%
Net Income
Tax Provision
(11 033)
(11 426)
(11 529)
(12 201)
(12 201)
(11 853)
(10 640)
(10 920)
(12 304)
(11 195)
(10 365)
(7 012)
(4 406)
(2 687)
(1 930)
(1 114)
(303)
(303)
(816)
(2 224)
(1 909)
(1 991)
(2 121)
(1 255)
166
249
891
1 433
227
227
0
0
351
(1 020)
(2 895)
(4 595)
Income from Continuing Operations
32 252
33 460
35 039
35 947
39 083
37 865
33 460
34 509
32 352
29 514
27 929
17 630
10 231
(716)
(25 457)
(36 160)
(57 108)
(54 650)
(29 634)
(16 975)
3 822
6 933
4 872
2 771
7 930
12 419
14 732
17 822
15 459
15 514
16 530
18 695
18 245
18 862
20 039
21 514
Net Income (Common)
32 252
N/A
33 460
+4%
35 039
+5%
35 947
+3%
39 083
+9%
37 865
-3%
33 460
-12%
34 509
+3%
32 352
-6%
29 514
-9%
27 929
-5%
17 630
-37%
10 231
-42%
(716)
N/A
(25 457)
-3 457%
(36 160)
-42%
(57 108)
-58%
(32 375)
+43%
(7 359)
+77%
5 300
N/A
3 822
-28%
6 933
+81%
4 872
-30%
2 771
-43%
7 930
+186%
12 419
+57%
14 732
+19%
17 822
+21%
15 459
-13%
15 514
+0%
16 530
+7%
18 695
+13%
18 245
-2%
18 862
+3%
20 039
+6%
21 514
+7%
EPS (Diluted)
29.86
N/A
30.98
+4%
32.44
+5%
33.28
+3%
36.19
+9%
35.02
-3%
30.98
-12%
31.95
+3%
29.96
-6%
27.34
-9%
25.84
-5%
16.33
-37%
9.47
-42%
-0.67
N/A
-23.57
-3 418%
-33.48
-42%
-52.88
-58%
-29.94
+43%
-6.82
+77%
4.91
N/A
3.54
-28%
6.52
+84%
4.44
-32%
2.56
-42%
7.34
+187%
11.49
+57%
13.64
+19%
16.5
+21%
14.31
-13%
14.37
+0%
15.31
+7%
17.31
+13%
16.89
-2%
17.47
+3%
18.55
+6%
19.92
+7%