Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Indomobil Sukses Internasional Tbk PT banner

Indomobil Sukses Internasional Tbk PT
IDX:IMAS

Watchlist Manager
Indomobil Sukses Internasional Tbk PT Logo
Indomobil Sukses Internasional Tbk PT
IDX:IMAS
Watchlist
Price: 1 090 IDR -1.36% Market Closed
Market Cap: Rp4.4T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+27%
5Y
+100%
10Y
+62%
Operating Income
+
3Y
+33%
5Y
+325%
10Y
+262%
Net Income
+
3Y
+118%
5Y
-
10Y
-

Earnings Waterfall
Indomobil Sukses Internasional Tbk PT

Income Statement
Indomobil Sukses Internasional 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
Revenue
2 168 567
N/A
2 496 267
+15%
2 708 751
+9%
3 055 307
+13%
3 340 435
+9%
3 656 552
+9%
4 289 959
+17%
4 584 119
+7%
4 906 019
+7%
5 077 353
+3%
4 489 966
-12%
4 066 004
-9%
3 482 349
-14%
2 903 445
-17%
2 909 094
+0%
3 013 932
+4%
3 452 885
+15%
4 284 042
+24%
5 084 057
+19%
5 960 006
+17%
6 740 814
+13%
7 375 862
+9%
8 197 135
+11%
8 138 361
-1%
7 721 062
-5%
7 223 925
-6%
6 939 570
-4%
7 737 032
+11%
8 781 029
+13%
9 611 701
+9%
10 935 335
+14%
11 915 764
+9%
12 913 797
+8%
14 265 537
+10%
15 776 580
+11%
17 389 729
+10%
18 860 360
+8%
19 746 885
+5%
19 780 838
+0%
19 892 824
+1%
20 450 892
+3%
20 835 520
+2%
20 094 736
-4%
19 782 357
-2%
18 845 125
-5%
18 623 740
-1%
19 458 165
+4%
19 917 941
+2%
19 607 953
-2%
18 705 295
-5%
18 099 980
-3%
17 238 907
-5%
16 713 927
-3%
16 098 415
-4%
15 049 532
-7%
14 608 399
-3%
14 546 517
0%
14 985 178
+3%
15 417 256
+3%
16 004 547
+4%
16 620 243
+4%
17 288 688
+4%
17 878 272
+3%
31 567 295
+77%
32 076 702
+2%
32 696 382
+2%
18 615 130
-43%
18 372 548
-1%
16 413 273
-11%
15 162 938
-8%
15 230 426
+0%
15 309 903
+1%
17 367 299
+13%
18 003 154
+4%
19 174 995
+7%
20 979 730
+9%
21 456 341
+2%
23 827 838
+11%
25 581 929
+7%
26 465 877
+3%
28 032 013
+6%
28 806 275
+3%
28 892 314
+0%
28 947 087
+0%
29 038 435
+0%
28 676 715
-1%
29 318 218
+2%
29 571 021
+1%
29 684 284
+0%
30 322 610
+2%
Gross Profit
Cost of Revenue
(1 901 494)
(2 114 122)
(2 357 589)
(2 683 085)
(2 919 394)
(3 157 335)
(3 747 809)
(3 986 999)
(4 219 592)
(4 426 548)
(3 897 089)
(3 500 549)
(2 945 603)
(2 420 662)
(2 439 542)
(2 539 015)
(2 988 454)
(3 754 271)
(4 383 369)
(5 186 735)
(5 896 953)
(6 457 210)
(7 115 658)
(7 038 742)
(6 669 942)
(6 256 984)
(6 029 288)
(6 768 346)
(7 743 904)
(8 448 553)
(9 530 325)
(10 384 380)
(11 216 509)
(12 409 004)
(13 787 256)
(15 128 251)
(16 329 918)
(17 126 709)
(17 328 884)
(17 348 394)
(17 879 165)
(18 179 254)
(17 604 481)
(17 277 618)
(16 397 673)
(16 197 640)
(16 822 194)
(17 225 429)
(16 866 775)
(15 950 603)
(15 352 338)
(14 482 260)
(13 981 653)
(13 386 611)
(12 383 420)
(11 899 812)
(11 737 942)
(12 073 190)
(12 344 708)
(12 824 433)
(13 324 048)
(13 855 110)
(14 453 052)
(25 454 139)
(25 868 118)
(26 433 580)
(14 910 914)
(14 661 605)
(12 951 378)
(11 693 062)
(11 874 396)
(11 928 225)
(13 809 000)
(14 519 559)
(15 481 609)
(16 962 697)
(17 094 123)
(18 964 635)
(20 376 613)
(21 079 839)
(22 332 419)
(22 945 895)
(23 005 692)
(23 075 175)
(23 259 065)
(22 974 175)
(23 323 990)
(23 436 509)
(23 522 402)
(24 050 218)
Gross Profit
267 072
N/A
382 144
+43%
351 162
-8%
372 222
+6%
421 041
+13%
499 217
+19%
542 150
+9%
597 120
+10%
686 427
+15%
650 805
-5%
592 877
-9%
565 455
-5%
536 745
-5%
482 783
-10%
469 552
-3%
474 917
+1%
464 432
-2%
529 771
+14%
700 688
+32%
773 271
+10%
843 861
+9%
918 652
+9%
1 081 477
+18%
1 099 620
+2%
1 051 121
-4%
966 942
-8%
910 282
-6%
968 686
+6%
1 037 125
+7%
1 163 147
+12%
1 405 010
+21%
1 531 383
+9%
1 697 287
+11%
1 856 533
+9%
1 989 324
+7%
2 261 478
+14%
2 530 442
+12%
2 620 175
+4%
2 451 954
-6%
2 544 429
+4%
2 571 726
+1%
2 656 265
+3%
2 490 255
-6%
2 504 739
+1%
2 447 452
-2%
2 426 101
-1%
2 635 971
+9%
2 692 512
+2%
2 741 177
+2%
2 754 692
+0%
2 747 642
0%
2 756 647
+0%
2 732 275
-1%
2 711 804
-1%
2 666 112
-2%
2 708 587
+2%
2 808 575
+4%
2 911 988
+4%
3 072 548
+6%
3 180 115
+4%
3 296 196
+4%
3 433 579
+4%
3 425 219
0%
6 113 156
+78%
6 208 584
+2%
6 262 802
+1%
3 704 216
-41%
3 710 943
+0%
3 461 895
-7%
3 469 876
+0%
3 356 030
-3%
3 381 679
+1%
3 558 298
+5%
3 483 596
-2%
3 693 386
+6%
4 017 033
+9%
4 362 218
+9%
4 863 203
+11%
5 205 316
+7%
5 386 038
+3%
5 699 594
+6%
5 860 380
+3%
5 886 622
+0%
5 871 912
0%
5 779 370
-2%
5 702 540
-1%
5 994 228
+5%
6 134 512
+2%
6 161 882
+0%
6 272 392
+2%
Operating Income
Operating Expenses
(262 724)
(292 599)
(326 597)
(342 722)
(379 859)
(435 978)
(454 494)
(488 793)
(568 577)
(639 637)
(567 706)
(595 916)
(644 056)
(640 371)
(597 412)
(589 592)
(558 078)
(551 296)
(661 068)
(693 518)
(697 035)
(711 960)
(825 266)
(836 091)
(829 677)
(821 178)
(779 963)
(747 026)
(753 896)
(802 517)
(1 076 013)
(986 885)
(922 123)
(910 247)
(963 668)
(1 147 904)
(1 414 992)
(1 519 804)
(1 383 135)
(1 478 097)
(1 418 211)
(1 776 662)
(1 754 829)
(1 492 721)
(1 882 830)
(1 811 642)
(1 856 044)
(1 974 162)
(1 907 074)
(1 954 277)
(2 181 429)
(2 393 983)
(2 492 530)
(2 466 597)
(2 120 723)
(2 119 400)
(2 141 077)
(2 153 990)
(2 132 200)
(2 122 801)
(2 187 379)
(2 234 439)
(2 398 427)
(4 153 766)
(4 228 444)
(4 337 418)
(2 743 977)
(2 823 117)
(2 767 328)
(2 788 513)
(2 607 321)
(2 609 530)
(2 459 531)
(2 331 564)
(2 185 286)
(2 307 227)
(2 562 667)
(2 690 272)
(2 853 156)
(2 873 088)
(3 020 847)
(3 165 280)
(3 375 176)
(3 429 641)
(3 361 849)
(3 359 137)
(3 156 462)
(3 228 116)
(3 190 939)
(3 374 685)
Selling, General & Administrative
(252 194)
(276 203)
(326 597)
(313 022)
(352 217)
(405 077)
(420 880)
(452 712)
(550 429)
(630 614)
(567 706)
(605 377)
(644 055)
(640 371)
(597 412)
(589 592)
(558 078)
(551 295)
(661 068)
(693 517)
(697 035)
(711 960)
(825 266)
(836 092)
(829 678)
(821 179)
(779 963)
(801 236)
(850 876)
(899 497)
(1 076 014)
(1 148 000)
(1 222 692)
(1 323 308)
(1 384 111)
(1 516 656)
(1 649 197)
(1 737 422)
(1 676 041)
(1 822 413)
(1 860 308)
(1 938 145)
(1 955 490)
(2 012 566)
(1 981 502)
(2 019 572)
(2 065 184)
(2 068 820)
(2 106 038)
(1 987 307)
(2 191 314)
(1 804 282)
(1 823 443)
(1 976 743)
(1 872 046)
(1 864 417)
(1 840 780)
(1 716 959)
(1 898 920)
(1 914 976)
(1 977 736)
(2 006 626)
(2 004 356)
(3 515 436)
(3 588 791)
(3 645 689)
(2 243 745)
(2 242 469)
(2 156 966)
(2 138 514)
(1 980 262)
(1 992 796)
(1 999 696)
(1 930 468)
(2 115 002)
(2 188 578)
(2 232 876)
(2 330 474)
(2 336 136)
(2 403 535)
(2 544 853)
(2 621 048)
(2 764 621)
(2 817 339)
(2 888 610)
(2 904 134)
(2 781 418)
(2 859 542)
(2 793 518)
(2 949 252)
Research & Development
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
(25)
(37)
(81)
0
(126)
(268)
(341)
(418)
(411)
(288)
(207)
(217)
(196)
(320)
(480)
(541)
(972)
(867)
(723)
(276)
(243)
(233)
0
(25 189)
(51)
(119)
(204)
(4 132)
(4 408)
(4 824)
(4 947)
(2 612)
(2 455)
(2 096)
(2 083)
(755)
(730)
(767)
(863)
(3 789)
(3 882)
(3 944)
(3 957)
Depreciation & Amortization
0
(5 866)
0
(19 170)
(27 642)
(30 900)
(33 614)
(36 080)
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
(114 136)
(36 151)
(74 507)
(116 455)
(165 889)
(180 395)
(193 697)
(203 725)
(209 890)
(214 721)
(219 934)
(223 455)
(229 315)
(229 872)
(230 096)
(230 589)
(196 337)
(189 350)
(182 526)
(176 613)
(196 898)
(192 735)
(186 782)
(180 404)
(175 413)
(330 115)
(327 739)
(327 570)
(186 044)
(222 271)
(227 929)
(233 145)
(242 653)
(256 056)
(262 534)
(311 327)
(295 113)
(317 748)
(358 277)
(365 628)
(379 084)
(405 389)
(418 413)
(422 319)
(430 481)
(442 101)
(446 745)
(447 961)
(452 695)
(454 415)
(459 634)
(449 304)
Other Operating Expenses
(10 530)
(10 530)
0
(10 530)
0
0
0
0
(18 148)
(9 023)
0
9 461
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54 210
96 980
96 980
0
161 117
300 571
413 061
420 443
368 752
234 205
217 618
407 043
380 467
516 604
277 938
366 549
700 240
292 368
411 655
419 030
309 405
418 936
256 567
239 201
(359 702)
(438 722)
(258 923)
(51 923)
(65 222)
(117 482)
(260 210)
(36 165)
(14 893)
(22 541)
(46 928)
(218 118)
(307 243)
(311 048)
(363 436)
(313 912)
(358 135)
(382 200)
(416 855)
(359 217)
(360 627)
(197 181)
(89 565)
228 961
203 507
33 310
10 778
(135 324)
(61 709)
(55 485)
(119 830)
(179 319)
(169 471)
(25 727)
(6 179)
81 440
89 723
66 157
27 828
Operating Income
4 349
N/A
89 546
+1 959%
24 565
-73%
29 501
+20%
41 183
+40%
63 240
+54%
87 657
+39%
108 327
+24%
117 850
+9%
11 168
-91%
25 171
+125%
(30 461)
N/A
(107 310)
-252%
(157 588)
-47%
(127 860)
+19%
(114 675)
+10%
(93 646)
+18%
(21 524)
+77%
39 620
N/A
79 754
+101%
146 826
+84%
206 692
+41%
256 211
+24%
263 528
+3%
221 443
-16%
145 763
-34%
130 318
-11%
221 660
+70%
283 229
+28%
360 631
+27%
328 997
-9%
544 500
+66%
775 166
+42%
946 287
+22%
1 025 656
+8%
1 113 574
+9%
1 115 450
+0%
1 100 371
-1%
1 068 819
-3%
1 066 330
0%
1 153 513
+8%
879 602
-24%
735 426
-16%
1 012 018
+38%
564 622
-44%
614 458
+9%
779 928
+27%
718 351
-8%
834 105
+16%
800 417
-4%
566 213
-29%
362 665
-36%
239 745
-34%
245 207
+2%
545 389
+122%
589 187
+8%
667 499
+13%
757 998
+14%
940 348
+24%
1 057 314
+12%
1 108 816
+5%
1 199 140
+8%
1 026 792
-14%
1 959 390
+91%
1 980 140
+1%
1 925 385
-3%
960 239
-50%
887 825
-8%
694 567
-22%
681 362
-2%
748 709
+10%
772 149
+3%
1 098 767
+42%
1 152 032
+5%
1 508 100
+31%
1 709 806
+13%
1 799 551
+5%
2 172 931
+21%
2 352 160
+8%
2 512 950
+7%
2 678 747
+7%
2 695 100
+1%
2 511 446
-7%
2 442 271
-3%
2 417 521
-1%
2 343 403
-3%
2 837 766
+21%
2 906 396
+2%
2 970 943
+2%
2 897 707
-2%
Pre-Tax Income
Interest Income Expense
970 122
720 652
9 267
(76 669)
(169 930)
(84 199)
(131 798)
(98 084)
(64 170)
(9 329)
(32 220)
750
(30 755)
11 357
(35 283)
(99 607)
(51 812)
(95 216)
(120 761)
(137 821)
(122 077)
(91 726)
(216 338)
(235 764)
(198 926)
(145 563)
24 337
133 870
126 380
141 262
125 830
103 635
55 629
66 402
162 706
190 294
186 878
149 412
(33 261)
(169 111)
(255 975)
(264 085)
(355 478)
(473 694)
(615 451)
(859 639)
(934 991)
(883 973)
(869 884)
(720 838)
(712 724)
(527 989)
(541 829)
(566 941)
(771 029)
(957 752)
(1 046 088)
(1 148 093)
(1 246 037)
(1 104 895)
(924 358)
(809 708)
(863 755)
(837 414)
(1 105 384)
(1 258 923)
(727 573)
(1 514 593)
(1 348 956)
(1 343 985)
(1 144 096)
(1 062 645)
(1 094 382)
(1 056 615)
(1 378 047)
(1 336 782)
(1 327 108)
(1 245 583)
(1 165 680)
(1 179 941)
(1 314 569)
(1 561 934)
(1 319 238)
(1 473 619)
(1 569 063)
(1 490 725)
(1 890 030)
(1 943 614)
(1 994 604)
(2 158 495)
Non-Reccuring Items
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
37 513
0
0
291 501
215 574
0
282 058
7 907
205 980
184 097
84 217
77 358
349 553
362 492
372 942
354 251
(1 127)
(7 459)
(10 311)
7 721
459 855
443 067
411 172
402 594
(13 538)
(142 324)
(123 639)
(107 825)
168 204
172 013
185 144
193 185
(47 556)
(33 533)
3 743
(57 763)
(124 394)
(136 220)
(206 759)
(285 640)
(235 123)
(228 102)
(182 963)
(65 226)
(86 812)
(97 409)
(114 847)
(105 375)
(134 475)
(120 963)
(80 114)
290 324
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50 238
50 858
51 912
53 901
7 063
0
0
4 247
5 479
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
(10 754)
99 680
45 865
46 680
48 045
(45 717)
63 810
63 754
75 161
70 559
74 330
84 903
82 434
72 031
58 542
55 092
109 018
123 015
111 699
128 126
85 039
90 766
78 330
96 346
106 116
110 816
69 259
21 703
(25 721)
(565)
185 593
0
1
(78 072)
0
(1)
(2)
(2)
0
1
1
1
0
0
0
1
0
(2 408)
(6 804)
(9 693)
(19 735)
(30 098)
(30 968)
(35 586)
(20 967)
(23 131)
(27 671)
(26 481)
(30 901)
(29 536)
(37 700)
(35 990)
(28 106)
(55 429)
(45 942)
(49 873)
(28 597)
(29 323)
(33 179)
(28 936)
(41 950)
(41 812)
(34 297)
(35 207)
(28 234)
(28 088)
(29 202)
(31 274)
(31 662)
(42 338)
(33 443)
(32 156)
(29 862)
(21 380)
(31 166)
(35 849)
(41 458)
(42 258)
(44 324)
(47 310)
Pre-Tax Income
963 719
N/A
909 878
-6%
79 697
-91%
(490)
N/A
(80 704)
-16 370%
(66 677)
+17%
19 668
N/A
73 997
+276%
128 841
+74%
72 398
-44%
67 281
-7%
55 193
-18%
(55 631)
N/A
(74 200)
-33%
(104 601)
-41%
(159 190)
-52%
(36 439)
+77%
6 276
N/A
30 558
+387%
70 059
+129%
109 788
+57%
205 732
+87%
168 441
-18%
174 968
+4%
180 544
+3%
164 916
-9%
230 977
+40%
377 233
+63%
383 888
+2%
505 575
+32%
645 898
+28%
648 135
+0%
830 796
+28%
934 617
+12%
1 188 362
+27%
1 303 867
+10%
1 302 326
0%
1 249 781
-4%
1 073 071
-14%
897 220
-16%
897 539
+0%
907 019
+1%
595 522
-34%
538 324
-10%
231 229
-57%
(237 273)
N/A
50 916
N/A
16 067
-68%
41 634
+159%
147 244
+254%
183 307
+24%
167 070
-9%
39 888
-76%
(3 069)
N/A
(247 735)
-7 972%
(399 155)
-61%
(416 571)
-4%
(408 855)
+2%
123 265
N/A
365 950
+197%
557 930
+52%
756 035
+36%
121 393
-84%
924 222
+661%
705 175
-24%
508 764
-28%
372 273
-27%
(484 078)
N/A
(502 425)
-4%
(498 375)
+1%
(484 892)
+3%
(365 842)
+25%
(26 169)
+93%
2 446
N/A
(22 575)
N/A
208 716
N/A
236 481
+13%
610 435
+158%
919 695
+51%
1 062 569
+16%
1 147 772
+8%
1 035 784
-10%
1 075 534
+4%
849 863
-21%
702 445
-17%
711 454
+1%
771 803
+8%
799 561
+4%
851 901
+7%
982 226
+15%
Net Income
Tax Provision
(126 089)
(129 405)
(33 957)
(29 602)
16 155
8 577
(50 168)
(66 604)
(80 762)
(76 082)
(19 442)
(8 499)
3 725
30 334
71 739
67 825
39 303
26 268
(11 989)
(7 264)
(28 189)
(59 871)
(99 880)
(107 716)
(77 367)
(63 523)
(76 811)
(88 085)
(91 758)
(111 516)
(99 260)
(107 491)
(149 770)
(180 663)
(217 470)
(243 263)
(228 511)
(213 709)
(173 980)
(114 033)
(105 077)
(69 764)
25 618
5 457
31 517
46 096
(115 795)
(130 046)
(199 002)
(214 672)
(205 796)
(181 748)
(98 730)
(87 052)
(65 146)
(96 281)
(134 861)
(162 783)
(183 043)
(198 095)
(219 723)
(156 645)
(149 866)
(226 536)
(199 369)
(239 318)
(250 503)
(234 818)
(240 589)
(240 080)
(190 818)
(188 590)
(193 426)
(229 362)
(232 765)
(276 004)
(290 795)
(327 025)
(357 144)
(382 454)
(411 701)
(396 850)
(298 192)
(260 314)
(251 863)
(263 296)
(408 871)
(445 279)
(461 406)
(451 069)
Income from Continuing Operations
837 630
780 473
45 740
(30 091)
(64 548)
(58 099)
(30 499)
7 392
48 078
(3 684)
47 839
46 695
(51 905)
(43 867)
(32 862)
(91 366)
2 863
32 544
18 569
62 795
81 599
145 861
68 561
67 252
103 178
101 394
154 166
289 149
292 129
394 057
546 638
540 642
681 025
753 953
970 891
1 060 604
1 073 816
1 036 074
899 091
783 188
792 463
837 256
621 140
543 783
262 747
(191 177)
(64 879)
(113 981)
(157 370)
(67 428)
(22 489)
(14 677)
(58 841)
(90 121)
(312 881)
(495 436)
(551 432)
(571 639)
(59 778)
167 854
338 207
599 391
(28 473)
697 687
505 807
269 446
121 770
(718 896)
(743 014)
(738 455)
(675 710)
(554 432)
(219 595)
(226 916)
(255 340)
(67 289)
(54 314)
283 410
562 551
680 115
736 071
638 934
777 342
589 549
450 582
448 158
362 932
354 282
390 495
531 157
Income to Minority Interest
70 758
135 993
(19 518)
(20 173)
(17 826)
(27 536)
(26 170)
(28 983)
(23 954)
(13 110)
(3 887)
9 277
29 603
66 189
34 110
32 856
17 270
(13 739)
(17 187)
(32 278)
(43 448)
(57 660)
(37 093)
(37 099)
(31 288)
(30 902)
(36 572)
(40 482)
(46 504)
(48 825)
(59 351)
(74 383)
(101 721)
(131 796)
(157 924)
(122 572)
(108 658)
(90 299)
(97 361)
(75 626)
(72 394)
(94 765)
(88 683)
(78 496)
(67 212)
(23 603)
(61 540)
(73 288)
(71 830)
(69 330)
(23 237)
(23 343)
(10 379)
8 215
23 461
18 117
14 820
(11 601)
(45 330)
(48 834)
(71 851)
(88 861)
(89 446)
(166 542)
(148 340)
(111 753)
14 230
59 411
101 541
111 524
129 817
111 276
50 578
31 120
(9 438)
(56 694)
(67 835)
(95 297)
(119 052)
(137 183)
(136 396)
(146 033)
(144 820)
(120 828)
(106 868)
(119 290)
(129 194)
(129 948)
(153 060)
(121 322)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8 421)
0
0
0
0
0
0
0
(38 616)
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
Net Income (Common)
951 491
N/A
1 118 580
+18%
62 756
-94%
(50 265)
N/A
(82 374)
-64%
(49 101)
+40%
(56 670)
-15%
(26 813)
+53%
14 333
N/A
(19 594)
N/A
38 358
N/A
52 801
+38%
(20 904)
N/A
16 729
N/A
1 248
-93%
(58 510)
N/A
20 133
N/A
18 805
-7%
1 383
-93%
30 517
+2 107%
38 150
+25%
88 200
+131%
23 047
-74%
21 731
-6%
63 469
+192%
62 071
-2%
117 593
+89%
249 479
+112%
245 624
-2%
345 231
+41%
448 671
+30%
468 543
+4%
718 468
+53%
729 913
+2%
812 968
+11%
1 226 252
+51%
933 750
-24%
762 215
-18%
801 730
+5%
340 441
-58%
536 508
+58%
742 489
+38%
532 456
-28%
465 285
-13%
195 534
-58%
(214 779)
N/A
(126 419)
+41%
(187 267)
-48%
(229 198)
-22%
(136 757)
+40%
(45 726)
+67%
(38 021)
+17%
(69 221)
-82%
(81 908)
-18%
(289 420)
-253%
(477 319)
-65%
(536 612)
-12%
(583 239)
-9%
(109 627)
+81%
116 357
N/A
267 995
+130%
491 098
+83%
23 262
-95%
675 639
+2 805%
530 273
-22%
351 571
-34%
170 060
-52%
(625 425)
N/A
(640 027)
-2%
(625 485)
+2%
(545 893)
+13%
(443 156)
+19%
(169 018)
+62%
(195 796)
-16%
(264 778)
-35%
(123 982)
+53%
(122 149)
+1%
188 113
N/A
443 499
+136%
542 932
+22%
599 675
+10%
492 901
-18%
632 522
+28%
468 721
-26%
343 714
-27%
328 868
-4%
233 738
-29%
224 334
-4%
237 435
+6%
409 835
+73%
EPS (Diluted)
469.4
N/A
557.89
+19%
31.29
-94%
-25.06
N/A
-40.63
-62%
-24.48
+40%
-28.26
-15%
-13.37
+53%
7.07
N/A
-9.77
N/A
19.13
N/A
26.33
+38%
-10.31
N/A
8.34
N/A
0.62
-93%
-29.18
N/A
10.03
N/A
9.37
-7%
0.69
-93%
15.21
+2 104%
19.02
+25%
43.98
+131%
11.49
-74%
10.83
-6%
31.65
+192%
30.95
-2%
58.64
+89%
124.42
+112%
122.49
-2%
172.17
+41%
214.98
+25%
224.5
+4%
344.25
+53%
236.52
-31%
347.27
+47%
443.49
+28%
538.49
+21%
275.66
-49%
289.95
+5%
123.12
-58%
194.03
+58%
268.53
+38%
192.55
-28%
168.27
-13%
70.7
-58%
-77.68
N/A
-45.72
+41%
-67.73
-48%
-82.89
-22%
-49.46
+40%
-15.75
+68%
-13.75
+13%
-25.03
-82%
-29.61
-18%
-99.71
-237%
-172.62
-73%
-194.07
-12%
-210.93
-9%
-37.77
+82%
42.08
N/A
96.91
+130%
177.59
+83%
8.01
-95%
244.32
+2 950%
182.68
-25%
141.16
-23%
58.58
-59%
-215.01
N/A
-220.49
-3%
-251.15
-14%
-176.03
+30%
-110.94
+37%
-42.31
+62%
-49.01
-16%
-66.29
-35%
-31.05
+53%
-30.59
+1%
47.09
N/A
111.03
+136%
135.94
+22%
150.14
+10%
123.41
-18%
158.36
+28%
117.28
-26%
86.05
-27%
82.27
-4%
58.52
-29%
56.16
-4%
59.44
+6%
102.61
+73%

See Also

Summary
IMAS intrinsic value, competitors valuation, and company profile.
DCF Valuation
IMAS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IMAS stock valuation using valuation multiples.
Wall Street Estimates
IMAS 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
IMAS 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 319,100+ 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

© 2026 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.