A

AirAsia Indonesia Tbk PT
IDX:CMPP

Watchlist Manager
AirAsia Indonesia Tbk PT
IDX:CMPP
Watchlist
Price: 184 IDR
Market Cap: 865.5B IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+205%
5Y
+146%
10Y
+10 004%
Operating Income
+
3Y
+60%
5Y
+82%
10Y
-
Net Income
+
3Y
+12%
5Y
-2%
10Y
-

Earnings Waterfall
AirAsia Indonesia Tbk PT

Revenue
8.1T IDR
Cost of Revenue
-6T IDR
Gross Profit
2T IDR
Operating Expenses
-2.4T IDR
Operating Income
-365.2B IDR
Other Expenses
-1.5T IDR
Net Income
-1.9T IDR

Income Statement
AirAsia Indonesia Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
5 498
8 093
11 063
10 702
9 772
9 551
7 467
7 130
6 547
5 735
6 703
7 346
8 957
9 797
9 169
8 988
7 382
6 687
6 372
5 758
5 560
4 201
2 879
1 952
945
0
397
521
332
0
62
204
0
161
143
0
0
0
84
189
297
403
536
2 002
3 422
5 725
8 080
7 794
9 395
9 213
8 531
8 467
6 514
6 222
91 806
111 086
129 742
147 215
77 838
56 393
53 410
50 650
72 614
71 734
70 403
66 824
60 416
104 802
161 466
214 561
265 990
268 711
254 833
248 952
261 726
257 266
256 688
253 573
323 065
344 530
371 843
406 204
352 339
373 431
398 946
404 644
411 256
0
0
0
Revenue
39 008
N/A
58 310
+49%
78 678
+35%
77 693
-1%
78 771
+1%
78 820
+0%
77 649
-1%
78 583
+1%
77 099
-2%
74 769
-3%
73 019
-2%
67 536
-8%
63 055
-7%
55 015
-13%
51 126
-7%
48 695
-5%
45 854
-6%
48 993
+7%
45 945
-6%
44 358
-3%
40 520
-9%
35 294
-13%
27 298
-23%
24 137
-12%
19 162
-21%
18 430
-4%
16 936
-8%
14 468
-15%
16 483
+14%
13 816
-16%
16 694
+21%
15 562
-7%
13 802
-11%
12 012
-13%
9 255
-23%
7 399
-20%
5 653
-24%
5 302
-6%
30 030
+466%
59 529
+98%
78 639
+32%
111 988
+42%
106 294
-5%
112 689
+6%
114 589
+2%
101 711
-11%
91 209
-10%
69 428
-24%
58 975
-15%
79 835
+35%
90 045
+13%
108 294
+20%
138 703
+28%
119 230
-14%
3 888 968
+3 162%
4 739 200
+22%
5 733 806
+21%
6 734 355
+17%
3 817 861
-43%
3 777 645
-1%
3 733 311
-1%
3 776 307
+1%
4 232 768
+12%
4 721 575
+12%
5 390 239
+14%
6 156 459
+14%
6 708 801
+9%
6 701 189
0%
5 057 412
-25%
3 278 094
-35%
1 610 973
-51%
509 656
-68%
721 882
+42%
702 422
-3%
626 002
-11%
679 187
+8%
1 318 048
+94%
2 646 406
+101%
3 780 526
+43%
4 877 314
+29%
5 683 757
+17%
6 206 550
+9%
6 625 321
+7%
6 993 968
+6%
7 358 743
+5%
7 597 250
+3%
7 943 931
+5%
8 191 417
+3%
8 138 754
-1%
8 066 901
-1%
Gross Profit
Cost of Revenue
(19 075)
(27 861)
(37 684)
(37 905)
(38 309)
(39 704)
(39 279)
(39 230)
(39 412)
(39 437)
(37 056)
(34 761)
(31 037)
(25 087)
(28 569)
(26 528)
(25 415)
(27 858)
(22 247)
(21 256)
(19 058)
(16 120)
(15 476)
(13 738)
(12 856)
(11 493)
(10 454)
(10 021)
(9 350)
(8 668)
(8 170)
(8 349)
(7 623)
(6 811)
(3 059)
(3 628)
(3 050)
(2 522)
(24 673)
(52 852)
(71 360)
(104 167)
(100 680)
(104 523)
(102 522)
(89 755)
(75 311)
(51 642)
(39 810)
(58 717)
(82 990)
(100 795)
(139 570)
(120 445)
(2 310 120)
(3 461 221)
(4 010 694)
(4 580 297)
(2 365 019)
(3 017 869)
(3 158 203)
(3 343 880)
(3 283 124)
(3 559 914)
(3 819 218)
(4 141 513)
(4 142 814)
(4 291 154)
(3 512 804)
(2 730 401)
(1 957 071)
(1 120 793)
(1 099 590)
(896 761)
(796 372)
(741 031)
(1 191 662)
(2 115 831)
(3 089 843)
(3 907 719)
(4 663 509)
(5 151 173)
(5 767 041)
(6 184 323)
(6 291 601)
(6 352 232)
(6 122 999)
(6 231 243)
(6 369 008)
(6 017 988)
Gross Profit
19 933
N/A
30 449
+53%
40 994
+35%
39 789
-3%
40 462
+2%
39 116
-3%
38 369
-2%
39 352
+3%
37 687
-4%
35 333
-6%
35 963
+2%
32 775
-9%
32 018
-2%
29 928
-7%
22 557
-25%
22 169
-2%
20 441
-8%
21 136
+3%
23 698
+12%
23 102
-3%
21 463
-7%
19 175
-11%
11 822
-38%
10 400
-12%
6 306
-39%
6 937
+10%
6 481
-7%
4 445
-31%
7 131
+60%
5 146
-28%
8 524
+66%
7 213
-15%
6 179
-14%
5 202
-16%
6 195
+19%
3 773
-39%
2 606
-31%
2 782
+7%
5 356
+93%
6 678
+25%
7 279
+9%
7 822
+7%
5 613
-28%
8 167
+46%
12 068
+48%
11 956
-1%
15 899
+33%
17 786
+12%
19 165
+8%
21 118
+10%
7 055
-67%
7 499
+6%
(867)
N/A
(1 215)
-40%
1 578 848
N/A
1 277 979
-19%
1 723 112
+35%
2 154 058
+25%
1 452 842
-33%
759 776
-48%
575 109
-24%
432 428
-25%
949 644
+120%
1 161 662
+22%
1 571 021
+35%
2 014 945
+28%
2 565 987
+27%
2 410 034
-6%
1 544 607
-36%
547 693
-65%
(346 098)
N/A
(611 137)
-77%
(377 708)
+38%
(194 339)
+49%
(170 370)
+12%
(61 843)
+64%
126 386
N/A
530 576
+320%
690 683
+30%
969 595
+40%
1 020 248
+5%
1 055 377
+3%
858 279
-19%
809 645
-6%
1 067 142
+32%
1 245 018
+17%
1 820 933
+46%
1 960 174
+8%
1 769 746
-10%
2 048 913
+16%
Operating Income
Operating Expenses
(12 473)
(18 849)
(27 552)
(28 340)
(27 739)
(29 199)
(30 115)
(33 150)
(33 781)
(33 057)
(29 879)
(29 527)
(28 921)
(27 825)
(26 309)
(42 878)
(43 091)
(43 269)
(24 745)
(32 583)
(31 517)
(31 003)
(19 760)
(18 918)
(17 714)
(15 450)
(15 150)
(14 177)
(13 946)
(14 196)
(11 483)
(11 019)
(11 336)
(10 388)
(10 494)
(7 069)
(4 220)
(2 520)
(5 213)
(6 083)
(5 958)
(6 418)
(4 816)
(4 769)
(5 362)
(5 885)
(2 314)
(2 000)
(1 944)
(1 335)
(2 607)
(2 056)
(2 225)
(1 360)
(1 393 520)
(1 220 878)
(1 328 563)
(1 624 443)
(1 074 339)
(538 523)
(825 723)
(947 859)
(2 100 566)
(2 172 410)
(2 406 016)
(2 602 341)
(2 565 873)
(2 632 488)
(2 499 082)
(2 626 605)
(2 456 963)
(2 515 332)
(2 418 577)
(2 016 896)
(1 505 979)
(1 317 075)
(1 361 742)
(1 445 556)
(1 107 757)
(887 388)
(1 400 607)
(1 283 136)
(1 670 002)
(2 130 474)
(2 277 905)
(2 006 915)
(2 340 916)
(2 384 738)
(2 423 254)
(2 414 089)
Selling, General & Administrative
(6 448)
(9 691)
(14 916)
(714)
(112)
(1 062)
(16 218)
(16 548)
(17 081)
(16 544)
(16 030)
(15 466)
(8 606)
(14 642)
0
(11 522)
0
0
0
(5 091)
0
0
0
(4 198)
0
(11 522)
0
1 540
(6 215)
7 965
0
(2 974)
(3 291)
(8 607)
0
(7 491)
(4 702)
(2 942)
(3 816)
(3 519)
(3 158)
(3 535)
(3 979)
0
0
0
(2 279)
(1 520)
(3 008)
(4 394)
(2 571)
(2 023)
(2 196)
(1 332)
(1 409 807)
(1 247 907)
(1 618 960)
(1 979 268)
(1 481 342)
(1 018 101)
(1 032 074)
(1 044 486)
(1 707 639)
(1 752 001)
(1 829 497)
(1 976 127)
(2 076 559)
(1 840 393)
(1 513 798)
(1 086 910)
(565 630)
(417 634)
(384 408)
(398 485)
(305 968)
(440 582)
(530 828)
(614 094)
(549 119)
(716 019)
(768 947)
(845 603)
(938 153)
(869 288)
(896 076)
(939 867)
(1 217 241)
(1 282 012)
(1 321 879)
(1 297 290)
Depreciation & Amortization
22
33
(2 898)
0
0
(33)
(3 012)
(1)
(2)
0
(2 934)
0
0
0
0
(10)
0
0
0
2
0
0
0
(52)
0
0
0
0
(120)
(120)
0
(120)
(120)
(180)
0
1
61
0
(240)
(121)
(121)
0
0
(8)
(17)
(26)
(35)
(36)
(36)
(33)
(36)
(33)
(30)
(30)
(140 872)
(163 220)
(223 777)
(306 519)
(169 265)
(187 969)
(174 152)
(135 726)
(178 059)
(169 506)
(160 851)
(153 942)
(134 260)
(400 999)
(632 565)
(881 629)
(1 146 043)
(1 129 656)
(1 114 543)
(1 075 025)
(1 010 465)
(930 370)
(872 757)
(815 547)
(636 728)
(617 304)
(620 074)
(634 093)
(801 329)
(849 818)
(871 097)
(891 699)
(885 110)
(861 143)
(847 058)
(850 712)
Other Operating Expenses
(6 046)
(9 190)
(9 737)
(27 626)
(27 628)
(28 105)
(10 885)
(16 601)
(16 698)
(16 513)
(10 916)
(14 062)
(20 315)
(13 183)
(26 309)
(31 346)
(43 091)
(43 269)
(24 745)
(27 494)
(31 517)
(31 003)
(19 760)
(14 668)
(17 714)
(3 928)
(15 150)
(15 717)
(7 611)
(22 041)
(11 482)
(7 925)
(7 925)
(1 601)
(10 494)
421
421
422
(1 156)
(2 444)
(2 680)
(2 883)
(836)
(4 761)
(5 345)
(5 859)
0
(444)
1 100
3 092
0
0
0
0
157 159
190 247
514 173
661 345
576 268
667 548
380 504
232 353
(214 868)
(250 903)
(415 669)
(472 272)
(355 054)
(391 096)
(352 719)
(658 066)
(745 290)
(968 042)
(919 626)
(543 386)
(189 546)
53 878
41 844
(15 915)
78 089
445 934
(11 586)
196 561
69 480
(411 368)
(510 732)
(175 348)
(238 565)
(241 583)
(254 317)
(266 087)
Operating Income
7 460
N/A
11 600
+55%
13 443
+16%
11 448
-15%
12 722
+11%
9 916
-22%
8 254
-17%
6 202
-25%
3 907
-37%
2 276
-42%
6 084
+167%
3 247
-47%
3 095
-5%
2 101
-32%
(3 752)
N/A
(20 711)
-452%
(22 652)
-9%
(22 134)
+2%
(1 047)
+95%
(9 480)
-805%
(10 054)
-6%
(11 828)
-18%
(7 938)
+33%
(8 519)
-7%
(11 409)
-34%
(8 514)
+25%
(8 668)
-2%
(9 732)
-12%
(6 814)
+30%
(9 049)
-33%
(2 959)
+67%
(3 806)
-29%
(5 157)
-35%
(5 186)
-1%
(4 298)
+17%
(3 297)
+23%
(1 615)
+51%
261
N/A
144
-45%
594
+313%
1 320
+122%
1 403
+6%
798
-43%
3 398
+326%
6 705
+97%
6 070
-9%
13 585
+124%
15 785
+16%
17 221
+9%
19 783
+15%
4 448
-78%
5 443
+22%
(3 092)
N/A
(2 575)
+17%
185 328
N/A
57 101
-69%
394 549
+591%
529 615
+34%
378 503
-29%
221 253
-42%
(250 614)
N/A
(515 430)
-106%
(1 150 922)
-123%
(1 010 748)
+12%
(834 995)
+17%
(587 396)
+30%
114
N/A
(222 454)
N/A
(954 475)
-329%
(2 078 912)
-118%
(2 803 061)
-35%
(3 126 468)
-12%
(2 796 285)
+11%
(2 211 235)
+21%
(1 676 349)
+24%
(1 378 918)
+18%
(1 235 356)
+10%
(914 980)
+26%
(417 075)
+54%
82 207
N/A
(380 359)
N/A
(227 759)
+40%
(811 722)
-256%
(1 320 829)
-63%
(1 210 763)
+8%
(761 897)
+37%
(519 983)
+32%
(424 564)
+18%
(653 508)
-54%
(365 176)
+44%
Pre-Tax Income
Interest Income Expense
(5 188)
(7 651)
(10 471)
(10 104)
(9 219)
(9 116)
(5 879)
(5 151)
(4 652)
(3 825)
(6 703)
(7 293)
(8 921)
(9 786)
(8 599)
(8 407)
(6 803)
(6 109)
(6 372)
(5 749)
(5 551)
(4 193)
(2 879)
(1 946)
(941)
(316)
(397)
(244)
(55)
(323)
(62)
(194)
(137)
(163)
(143)
(10)
(16)
(1)
23
(81)
(188)
(289)
(528)
(1 992)
(3 411)
(5 719)
(8 080)
(7 791)
(9 394)
(9 212)
(8 531)
(8 542)
(6 591)
(6 222)
(92 105)
(109 800)
(126 932)
(142 909)
(76 977)
(67 469)
(168 444)
(283 170)
94 950
148 928
256 966
359 715
(56 200)
(152 034)
(221 569)
(257 854)
(265 115)
(277 113)
(254 585)
(248 761)
(261 579)
(304 113)
(580 210)
(841 961)
(1 220 655)
(1 194 945)
(370 723)
(802 251)
(206 459)
(532 056)
(965 573)
(15 506)
(989 769)
(1 015 388)
(340 188)
(1 519 580)
Non-Reccuring Items
0
0
0
0
0
0
(2 680)
0
0
0
0
0
0
0
(18 017)
0
0
0
(8 074)
0
0
0
0
0
0
0
(567)
0
0
0
2
0
0
0
6
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(35 914)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
646
0
0
0
(1 285)
0
0
0
0
0
0
0
(626)
0
0
0
(1 685)
0
0
0
(1 352)
0
0
0
(232)
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
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
Total Other Income
582
(42)
744
2 700
1 669
3 169
(6 542)
(9 446)
(8 812)
(9 448)
1 077
1 658
617
1 001
(7 514)
(8 422)
(8 154)
(12 174)
(7 752)
(9 340)
(9 246)
(6 375)
(1 829)
(3 487)
(2 246)
(2 830)
(4 973)
(4 964)
(5 867)
(4 059)
2 422
2 282
4 479
4 146
3 901
4 093
2 285
2 035
0
(305)
(583)
(842)
159
2 299
3 395
3 416
2 912
797
140
160
(664)
(690)
(784)
(798)
(725)
(1 490)
(5 368)
(8 077)
(1 231)
(3 058)
(2 085)
(9 675)
(11 098)
(11 907)
(9 381)
(187)
(5 721)
(2 963)
(2 717)
(1 668)
(1 431)
(2 020)
(2 023)
(2 254)
(911)
(213)
(1 298)
(3 055)
(5 694)
(7 586)
(7 826)
(7 441)
(9 968)
(9 341)
(9 360)
(9 046)
(13 443)
(17 433)
(20 906)
(24 362)
Pre-Tax Income
2 854
N/A
3 907
+37%
4 361
+12%
4 044
-7%
5 172
+28%
3 969
-23%
(8 131)
N/A
(8 395)
-3%
(9 557)
-14%
(10 997)
-15%
458
N/A
(2 388)
N/A
(5 209)
-118%
(6 684)
-28%
(38 508)
-476%
(37 540)
+3%
(37 609)
0%
(40 417)
-7%
(24 930)
+38%
(24 569)
+1%
(24 851)
-1%
(22 396)
+10%
(13 998)
+37%
(13 952)
+0%
(14 596)
-5%
(11 660)
+20%
(14 837)
-27%
(14 940)
-1%
(12 736)
+15%
(13 431)
-5%
(597)
+96%
(1 718)
-188%
(815)
+53%
(1 204)
-48%
(534)
+56%
787
N/A
655
-17%
2 296
+251%
167
-93%
210
+26%
551
+162%
273
-50%
428
+57%
3 704
+765%
6 688
+81%
3 766
-44%
8 416
+123%
8 790
+4%
7 965
-9%
10 730
+35%
(4 747)
N/A
(3 790)
+20%
(10 467)
-176%
(9 595)
+8%
92 498
N/A
(54 189)
N/A
262 249
N/A
378 630
+44%
300 295
-21%
150 726
-50%
(421 143)
N/A
(808 276)
-92%
(1 067 069)
-32%
(873 726)
+18%
(587 410)
+33%
(227 867)
+61%
(61 807)
+73%
(377 451)
-511%
(1 178 760)
-212%
(2 338 434)
-98%
(3 069 608)
-31%
(3 405 601)
-11%
(3 052 894)
+10%
(2 462 250)
+19%
(1 938 839)
+21%
(1 683 244)
+13%
(1 816 864)
-8%
(1 759 996)
+3%
(1 643 424)
+7%
(1 120 324)
+32%
(758 908)
+32%
(1 037 451)
-37%
(1 064 063)
-3%
(1 862 226)
-75%
(2 185 695)
-17%
(786 449)
+64%
(1 523 195)
-94%
(1 457 385)
+4%
(1 014 602)
+30%
(1 909 118)
-88%
Net Income
Tax Provision
(656)
(1 124)
(1 616)
(1 399)
(2 086)
(1 562)
(85)
198
325
775
189
407
732
80
2 354
2 597
2 452
2 427
364
255
177
499
2 505
2 604
2 843
2 632
1 723
1 725
1 762
1 824
357
338
343
554
696
569
614
291
(104)
(163)
(384)
(95)
114
(177)
(1 294)
(692)
(533)
(1 351)
(1 239)
(2 508)
(326)
(470)
1 615
1 978
(113 526)
(82 331)
(841 120)
(840 909)
(813 257)
(769 720)
44 650
100 810
160 045
91 115
19 050
(43 409)
(95 562)
(29 677)
194 412
465 450
315 018
244 687
36 159
(228 666)
(406 555)
(406 555)
(406 555)
(406 555)
(3 513)
(3 513)
0
0
(16 652)
(16 652)
(16 652)
(16 652)
(3 316)
(3 316)
0
(3 316)
Income from Continuing Operations
2 198
2 783
2 745
2 645
3 087
2 408
(8 217)
(8 195)
(9 231)
(10 222)
648
(1 982)
(4 477)
(6 603)
(36 154)
(34 942)
(35 156)
(37 990)
(24 566)
(24 313)
(24 673)
(21 896)
(11 492)
(11 348)
(11 754)
(9 028)
(13 114)
(13 215)
(10 974)
(11 607)
(240)
(1 379)
(471)
(649)
161
1 355
1 268
2 586
64
47
166
177
542
3 526
5 394
3 074
7 884
7 439
6 727
8 223
(5 073)
(4 259)
(8 852)
(7 617)
(21 027)
(136 520)
(578 872)
(462 280)
(512 961)
(618 995)
(376 493)
(707 466)
(907 025)
(782 612)
(568 360)
(271 276)
(157 369)
(407 128)
(984 349)
(1 872 984)
(2 754 590)
(3 160 915)
(3 016 735)
(2 690 917)
(2 345 394)
(2 089 799)
(2 223 420)
(2 166 552)
(1 646 937)
(1 123 837)
(762 421)
(1 040 964)
(1 080 716)
(1 878 878)
(2 202 347)
(803 101)
(1 526 511)
(1 460 701)
(1 017 918)
(1 912 434)
Income to Minority Interest
(294)
(357)
(296)
(235)
(339)
(127)
467
373
512
746
(161)
54
526
471
5 972
5 891
5 994
6 400
3 290
3 665
3 745
3 836
2 086
1 631
1 512
417
2 597
2 636
2 621
2 654
468
374
185
713
(45)
123
(131)
(378)
(18)
(21)
(14)
(40)
(32)
(1 405)
(1 842)
(622)
(2 535)
(2 577)
0
(5 364)
1 982
590
2 067
3 912
33
1 431
(13)
389
318
(347)
(4 443)
(3 840)
(266)
195
4 567
3 570
(104)
(2 083)
336
(370)
(103)
4 128
2 252
4 819
2 306
(1 696)
(3 494)
(5 837)
(2 958)
(1 864)
(1 477)
(669)
(612)
(883)
(794)
(1 381)
(964)
(1 458)
(1 244)
(1 962)
Net Income (Common)
1 904
N/A
2 426
+27%
2 449
+1%
2 410
-2%
2 748
+14%
2 281
-17%
(9 414)
N/A
(9 486)
-1%
(10 383)
-9%
(11 139)
-7%
487
N/A
(1 927)
N/A
(3 950)
-105%
(6 132)
-55%
(30 183)
-392%
(29 051)
+4%
(29 163)
0%
(31 591)
-8%
(21 276)
+33%
(20 650)
+3%
(20 929)
-1%
(18 061)
+14%
(9 406)
+48%
(9 716)
-3%
(10 241)
-5%
(8 610)
+16%
(10 517)
-22%
(10 579)
-1%
(8 354)
+21%
(8 954)
-7%
228
N/A
(1 006)
N/A
(287)
+71%
62
N/A
117
+89%
1 476
+1 162%
1 136
-23%
2 208
+94%
45
-98%
26
-42%
153
+488%
139
-9%
511
+268%
2 122
+315%
3 552
+67%
2 451
-31%
5 349
+118%
4 863
-9%
4 583
-6%
2 860
-38%
(3 091)
N/A
(3 669)
-19%
(6 785)
-85%
(3 705)
+45%
(20 994)
-467%
(135 089)
-543%
(578 885)
-329%
(461 891)
+20%
(512 643)
-11%
(619 342)
-21%
(380 937)
+38%
(711 307)
-87%
(907 291)
-28%
(782 417)
+14%
(563 792)
+28%
(267 707)
+53%
(157 473)
+41%
(409 211)
-160%
(984 013)
-140%
(1 873 354)
-90%
(2 754 692)
-47%
(3 156 787)
-15%
(3 014 483)
+5%
(2 686 098)
+11%
(2 343 088)
+13%
(2 091 495)
+11%
(2 226 914)
-6%
(2 172 389)
+2%
(1 649 895)
+24%
(1 125 702)
+32%
(763 898)
+32%
(1 041 632)
-36%
(1 081 327)
-4%
(1 879 761)
-74%
(2 203 142)
-17%
(804 482)
+63%
(1 527 475)
-90%
(1 462 159)
+4%
(1 019 162)
+30%
(1 914 396)
-88%
EPS (Diluted)
8.74
N/A
11.14
+27%
11.24
+1%
11.07
-2%
12.62
+14%
10.47
-17%
-43.18
N/A
-43.51
-1%
-47.62
-9%
-51.09
-7%
2.24
N/A
-8.84
N/A
-18.11
-105%
-28.12
-55%
-138.45
-392%
-133.26
+4%
-133.77
0%
-144.91
-8%
-97.59
+33%
-94.72
+3%
-96
-1%
-82.84
+14%
-43.14
+48%
-44.56
-3%
-46.97
-5%
-39.49
+16%
-48.24
-22%
-48.52
-1%
-38.32
+21%
-41.07
-7%
1.05
N/A
-4.62
N/A
-1.32
+71%
0.28
N/A
0.54
+93%
6.78
+1 156%
5.22
-23%
10.14
+94%
0.25
-98%
0.16
-36%
1.24
+675%
0.37
-70%
2.35
+535%
9.73
+314%
16.29
+67%
11.26
-31%
24.56
+118%
22.3
-9%
21.02
-6%
13.11
-38%
-14.19
N/A
-16.85
-19%
-31.12
-85%
-16.99
+45%
-96.4
-467%
-619.67
-543%
-2 705.07
-337%
-15
+99%
-49.27
-228%
-59.52
-21%
-36.61
+38%
-68.36
-87%
-84.91
-24%
-73.22
+14%
-52.76
+28%
-25.05
+53%
-14.74
+41%
-38.3
-160%
-92.09
-140%
-175.32
-90%
-257.81
-47%
-295.44
-15%
-282.12
+5%
-251.39
+11%
-219.29
+13%
-195.74
+11%
-208.41
-6%
-203.31
+2%
-154.41
+24%
-105.35
+32%
-71.49
+32%
-97.48
-36%
-101.2
-4%
-175.92
-74%
-206.19
-17%
-75.29
+63%
-142.95
-90%
-136.84
+4%
-95.38
+30%
-179.16
-88%

See Also

Summary
CMPP intrinsic value, competitors valuation, and company profile.
DCF Valuation
CMPP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CMPP stock valuation using valuation multiples.
Wall Street Estimates
CMPP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CMPP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.