Indonesian Paradise Property Tbk PT
IDX:INPP

Watchlist Manager
Indonesian Paradise Property Tbk PT Logo
Indonesian Paradise Property Tbk PT
IDX:INPP
Watchlist
Price: 815 IDR Market Closed
Market Cap: Rp9.1T

Income Statement

Earnings Waterfall
Indonesian Paradise Property Tbk PT

Income Statement
Indonesian Paradise Property Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
5 842
5 820
5 318
5 280
5 504
0
0
1 754
0
0
0
0
0
0
0
0
0
0
0
0
0
1 279
2 581
2 772
6 961
9 940
11 916
15 754
13 755
24 905
36 964
0
59 385
29 713
30 286
60 975
61 227
63 025
62 719
47 566
67 558
68 565
71 125
71 316
63 851
62 632
59 157
64 553
84 727
93 020
117 300
212 691
128 899
195 429
191 306
107 657
132 072
118 583
108 510
91 471
82 506
73 363
70 340
80 180
97 080
104 048
121 372
125 235
130 629
135 716
129 978
138 138
145 050
143 003
145 677
144 266
140 142
0
0
0
Revenue
37 465
N/A
37 669
+1%
37 554
0%
32 790
-13%
36 111
+10%
29 912
-17%
22 279
-26%
14 697
-34%
6 181
-58%
7 129
+15%
8 194
+15%
9 191
+12%
10 121
+10%
10 828
+7%
11 519
+6%
12 158
+6%
12 371
+2%
12 629
+2%
13 772
+9%
15 022
+9%
16 178
+8%
27 047
+67%
40 320
+49%
56 672
+41%
79 322
+40%
92 597
+17%
106 487
+15%
147 723
+39%
160 901
+9%
225 157
+40%
296 768
+32%
347 939
+17%
433 709
+25%
462 064
+7%
483 775
+5%
501 981
+4%
527 039
+5%
530 797
+1%
533 826
+1%
545 405
+2%
587 088
+8%
592 533
+1%
592 971
+0%
584 328
-1%
547 492
-6%
539 047
-2%
529 399
-2%
584 749
+10%
597 739
+2%
642 189
+7%
693 842
+8%
691 990
0%
770 398
+11%
840 011
+9%
865 203
+3%
928 011
+7%
900 209
-3%
857 890
-5%
735 456
-14%
556 060
-24%
397 050
-29%
290 953
-27%
336 234
+16%
347 398
+3%
427 677
+23%
475 418
+11%
524 220
+10%
681 284
+30%
955 541
+40%
1 084 384
+13%
1 192 320
+10%
1 246 465
+5%
1 104 711
-11%
1 104 624
0%
1 123 573
+2%
1 151 297
+2%
1 309 662
+14%
1 333 481
+2%
1 625 315
+22%
1 746 660
+7%
Gross Profit
Cost of Revenue
(12 325)
(12 585)
(12 815)
(12 171)
(13 111)
(10 519)
(7 653)
(5 006)
(1 850)
(2 030)
(2 149)
(2 362)
(2 497)
(2 496)
(2 618)
(2 588)
(2 581)
(2 658)
(2 910)
(3 178)
(3 387)
(6 162)
(9 542)
(13 309)
(18 882)
(22 787)
(27 369)
(48 011)
(40 984)
(50 135)
(67 033)
(64 927)
(141 685)
(156 073)
(165 739)
(178 170)
(139 617)
(140 893)
(139 147)
(140 510)
(165 945)
(172 728)
(178 765)
(180 545)
(158 148)
(152 047)
(144 430)
(163 877)
(181 577)
(196 770)
(215 042)
(209 822)
(275 968)
(318 965)
(326 733)
(382 772)
(331 664)
(308 457)
(276 747)
(198 936)
(149 529)
(120 024)
(139 815)
(172 005)
(186 093)
(196 090)
(207 086)
(232 997)
(378 852)
(426 095)
(464 972)
(473 380)
(379 013)
(376 685)
(372 437)
(375 499)
(449 931)
(459 690)
(656 010)
(717 443)
Gross Profit
25 140
N/A
25 085
0%
24 740
-1%
20 619
-17%
23 000
+12%
19 393
-16%
14 626
-25%
9 691
-34%
4 331
-55%
5 099
+18%
6 045
+19%
6 829
+13%
7 624
+12%
8 332
+9%
8 901
+7%
9 570
+8%
9 790
+2%
9 970
+2%
10 860
+9%
11 842
+9%
12 791
+8%
20 884
+63%
30 778
+47%
43 362
+41%
60 440
+39%
69 809
+16%
79 117
+13%
99 712
+26%
119 917
+20%
175 023
+46%
229 736
+31%
283 013
+23%
292 023
+3%
305 992
+5%
318 037
+4%
323 812
+2%
387 423
+20%
389 904
+1%
394 679
+1%
404 895
+3%
421 143
+4%
419 805
0%
414 206
-1%
403 783
-3%
389 344
-4%
387 000
-1%
384 969
-1%
420 872
+9%
416 162
-1%
445 418
+7%
478 799
+7%
482 166
+1%
494 430
+3%
521 046
+5%
538 470
+3%
545 239
+1%
568 545
+4%
549 433
-3%
458 709
-17%
357 125
-22%
247 521
-31%
170 929
-31%
196 419
+15%
175 393
-11%
241 584
+38%
279 327
+16%
317 134
+14%
448 286
+41%
576 689
+29%
658 289
+14%
727 349
+10%
773 085
+6%
725 698
-6%
727 939
+0%
751 136
+3%
775 798
+3%
859 730
+11%
873 791
+2%
969 305
+11%
1 029 217
+6%
Operating Income
Operating Expenses
(27 910)
(28 724)
(29 187)
(28 497)
(27 696)
(22 358)
(16 554)
(10 864)
(5 190)
(5 528)
(6 366)
(7 187)
(7 925)
(8 359)
(8 914)
(9 394)
(9 467)
(10 363)
(13 282)
(14 889)
(18 814)
(29 352)
(36 417)
(47 329)
(58 436)
(67 339)
(76 164)
(87 189)
(97 097)
(123 564)
(148 236)
(171 505)
(194 330)
(195 907)
(210 245)
(221 671)
(234 606)
(241 937)
(240 962)
(259 487)
(297 405)
(321 073)
(337 210)
(333 495)
(350 323)
(352 574)
(378 057)
(374 676)
(318 728)
(339 318)
(377 558)
(349 724)
(343 496)
(342 871)
(316 373)
(374 848)
(409 141)
(404 839)
(361 078)
(325 704)
(297 083)
(260 290)
(275 279)
(267 853)
(284 452)
(289 508)
(310 267)
(361 080)
(407 573)
(450 142)
(483 282)
(501 874)
(528 011)
(535 093)
(434 702)
(463 053)
(509 330)
(529 799)
(698 407)
(729 535)
Selling, General & Administrative
(12 752)
(12 819)
(13 430)
(15 390)
(15 376)
(13 334)
(9 745)
(5 851)
(2 483)
(2 641)
(3 213)
(3 619)
(3 509)
(3 841)
(4 161)
(4 558)
(4 461)
(5 145)
(4 634)
(4 573)
(5 087)
(11 146)
(19 627)
(26 864)
(30 500)
(44 970)
(48 132)
(55 281)
(97 097)
(104 407)
(137 909)
(158 486)
(142 078)
(155 702)
(155 254)
(164 350)
(176 551)
(183 143)
(181 266)
(205 962)
(244 937)
(261 899)
(281 742)
(275 929)
(246 760)
(252 907)
(279 317)
(273 298)
(263 454)
(276 224)
(273 268)
(298 788)
(310 241)
(319 394)
(327 803)
(321 218)
(343 761)
(339 267)
(298 002)
(276 516)
(241 242)
(210 201)
(202 004)
(185 652)
(249 315)
(232 627)
(273 888)
(329 052)
(380 264)
(416 921)
(451 383)
(478 967)
(461 372)
(472 955)
(501 866)
(509 398)
(558 245)
(574 571)
(607 397)
(646 511)
Depreciation & Amortization
(8 553)
(8 930)
(9 072)
(8 150)
(8 262)
(6 577)
(4 897)
(3 212)
(1 398)
(1 416)
(1 441)
(1 476)
(1 535)
(1 574)
(1 604)
(1 642)
(1 646)
(1 686)
(1 994)
(1 945)
(1 808)
(3 051)
(4 307)
(6 110)
(9 663)
0
(10 814)
(14 030)
0
0
0
(13 021)
(52 252)
(40 557)
(55 343)
(57 671)
(58 055)
(58 756)
(59 147)
(59 424)
(73 724)
(75 193)
(75 732)
(75 805)
(91 581)
(96 197)
(94 846)
(90 819)
(61 781)
(52 507)
(51 832)
(53 616)
(54 188)
(56 216)
(56 866)
(55 301)
(59 106)
(60 493)
(61 863)
(65 830)
(67 998)
(63 256)
(82 196)
(87 797)
(64 645)
(87 102)
(69 410)
(64 582)
(66 906)
(65 672)
(65 463)
(65 463)
(69 975)
(72 363)
(75 433)
(84 103)
(86 722)
(92 059)
(93 644)
(90 976)
Other Operating Expenses
(6 605)
(6 974)
(6 684)
(4 955)
(4 057)
(2 446)
(1 911)
(1 802)
(1 310)
(1 473)
(1 713)
(2 092)
(2 881)
(2 942)
(3 148)
(3 193)
(3 361)
(3 530)
(6 652)
(8 369)
(11 919)
(15 156)
(12 485)
(14 357)
(18 273)
(22 369)
(17 218)
(17 878)
0
(19 157)
(10 327)
0
0
352
352
350
0
(37)
(549)
5 899
21 255
16 018
20 264
18 238
(11 982)
(3 468)
(3 893)
(10 558)
6 507
(10 586)
(52 456)
2 683
20 933
32 740
68 295
1 671
(6 273)
(5 080)
(1 213)
16 642
12 157
13 166
8 922
5 596
29 508
30 221
33 031
32 553
39 596
32 450
33 563
42 556
3 336
10 224
142 597
130 447
135 637
136 831
2 634
7 952
Operating Income
(2 771)
N/A
(3 640)
-31%
(4 448)
-22%
(7 878)
-77%
(4 696)
+40%
(2 964)
+37%
(1 927)
+35%
(1 173)
+39%
(859)
+27%
(429)
+50%
(321)
+25%
(357)
-11%
(301)
+16%
(27)
+91%
(13)
+52%
175
N/A
323
+85%
(393)
N/A
(2 422)
-516%
(3 046)
-26%
(6 024)
-98%
(8 469)
-41%
(5 640)
+33%
(3 967)
+30%
2 005
N/A
2 471
+23%
2 954
+20%
12 523
+324%
22 820
+82%
51 459
+125%
81 500
+58%
111 507
+37%
97 694
-12%
110 082
+13%
107 789
-2%
102 139
-5%
152 817
+50%
147 967
-3%
153 717
+4%
145 408
-5%
123 737
-15%
98 731
-20%
76 996
-22%
70 288
-9%
39 021
-44%
34 428
-12%
6 912
-80%
46 196
+568%
97 434
+111%
106 099
+9%
101 240
-5%
132 442
+31%
150 934
+14%
178 174
+18%
222 097
+25%
170 391
-23%
159 404
-6%
144 594
-9%
97 631
-32%
31 420
-68%
(49 562)
N/A
(89 361)
-80%
(78 860)
+12%
(92 460)
-17%
(42 867)
+54%
(10 181)
+76%
6 867
N/A
87 206
+1 170%
169 116
+94%
208 146
+23%
244 067
+17%
271 211
+11%
197 687
-27%
192 846
-2%
316 435
+64%
312 744
-1%
350 400
+12%
343 992
-2%
270 898
-21%
299 682
+11%
Pre-Tax Income
Interest Income Expense
(10 530)
(5 446)
(4 456)
122
(1 303)
(4 120)
(3 153)
(897)
412
1 192
4 132
5 964
853
1 500
418
(55)
9 015
8 319
10 348
9 462
25 281
27 165
22 894
21 532
1 476
(2 986)
(3 782)
(8 422)
(13 013)
(24 533)
(36 134)
(45 783)
(54 178)
(53 592)
(53 848)
(68 949)
(52 762)
(53 292)
(51 754)
(38 687)
(17 942)
(21 672)
(346)
26 484
132 218
119 978
117 009
102 680
17 434
7 197
(38 424)
(145 620)
(18 235)
26 219
1 837 827
2 015 814
1 926 948
1 873 721
240 905
139 617
(454 748)
(473 754)
(567 894)
(562 712)
(22 935)
(19 385)
(48 042)
(59 583)
(104 860)
(100 578)
(70 250)
(62 860)
(19 496)
115 141
80 383
74 083
75 469
447 422
469 665
466 268
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
(17)
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
146
0
0
(68 264)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41
0
0
2 796
2 755
3 019
0
0
0
99
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
1 456
1 368
1 327
1 286
(345)
(334)
(203)
(210)
(283)
(281)
(278)
(285)
946
953
957
825
(637)
(642)
(592)
(448)
(943)
2 332
2 034
(905)
(1 345)
(2 934)
4 887
6 231
5 641
2 794
(14 857)
(18 232)
(364)
(1 159)
8 885
10 785
(5 643)
(126)
(2 963)
43
(469)
36 285
36 304
36 314
(4 219)
(6 161)
(4 320)
(8 228)
2 430
4 322
947
1 371
(2 838)
(2 743)
(1 227)
(2 461)
(4 758)
(4 772)
(4 810)
(5 224)
(5 995)
(6 802)
(6 697)
(3 305)
(2 014)
(2 407)
(3 049)
(5 511)
(4 857)
(5 478)
(4 834)
(7 002)
(9 989)
(18 289)
(18 615)
(14 406)
(13 917)
(17 299)
(17 635)
(18 874)
Pre-Tax Income
(11 844)
N/A
(7 717)
+35%
(7 577)
+2%
(6 470)
+15%
(6 343)
+2%
(7 418)
-17%
(5 284)
+29%
(2 281)
+57%
(729)
+68%
480
N/A
3 532
+636%
5 322
+51%
1 498
-72%
2 428
+62%
1 364
-44%
988
-28%
8 700
+781%
7 284
-16%
10 130
+39%
8 722
-14%
21 334
+145%
21 028
-1%
19 288
-8%
16 660
-14%
2 218
-87%
(3 449)
N/A
4 059
N/A
10 332
+155%
15 447
+50%
29 722
+92%
30 510
+3%
47 493
+56%
43 152
-9%
55 331
+28%
62 826
+14%
43 975
-30%
94 412
+115%
94 550
+0%
99 000
+5%
106 763
+8%
105 327
-1%
113 343
+8%
112 954
0%
133 086
+18%
167 019
+25%
148 246
-11%
119 602
-19%
140 648
+18%
117 298
-17%
117 617
+0%
63 762
-46%
(11 807)
N/A
129 860
N/A
201 649
+55%
2 058 697
+921%
2 183 743
+6%
2 081 594
-5%
2 013 542
-3%
333 726
-83%
165 813
-50%
(510 305)
N/A
(569 917)
-12%
(653 451)
-15%
(658 477)
-1%
(67 816)
+90%
(31 973)
+53%
(44 224)
-38%
22 111
N/A
59 398
+169%
102 090
+72%
168 982
+66%
201 349
+19%
168 202
-16%
289 698
+72%
378 203
+31%
372 422
-2%
412 099
+11%
774 115
+88%
722 929
-7%
678 812
-6%
Net Income
Tax Provision
365
365
597
645
327
327
(38)
(38)
279
279
279
279
267
267
267
(556)
(754)
(753)
(1 044)
84
23
22
724
420
(120)
(121)
(532)
(637)
(3 726)
(5 089)
(6 251)
(8 191)
(16 899)
(20 299)
(24 136)
(26 864)
(27 137)
(27 736)
(28 843)
(13 549)
6 961
12 323
18 429
7 907
14 548
14 548
14 548
14 548
30 598
30 598
67 040
68 275
(6 966)
(6 611)
(38 203)
(50 108)
(451)
(5 204)
2 586
21 627
26 771
31 168
8 422
18 849
25 761
25 761
50 389
46 347
10 094
18 896
8 991
2 294
16 695
1 353
1 708
(160)
5 971
(107 565)
(119 002)
(109 494)
Income from Continuing Operations
(11 480)
(7 353)
(6 981)
(5 826)
(6 016)
(7 091)
(5 322)
(2 319)
(450)
760
3 812
5 602
1 765
2 695
1 631
431
7 947
6 530
9 086
8 807
21 356
21 052
20 013
17 081
2 098
(3 570)
3 527
9 695
11 722
24 633
24 260
39 302
26 253
35 032
38 689
17 111
67 275
66 815
70 159
93 216
112 288
125 667
131 383
140 993
181 567
162 794
134 150
155 196
147 896
148 215
130 802
56 468
122 894
195 039
2 020 494
2 133 636
2 081 142
2 008 338
336 311
187 440
(483 535)
(538 749)
(645 028)
(639 628)
(42 055)
(6 212)
6 165
68 459
69 492
120 986
177 973
203 643
184 897
291 051
379 911
372 262
418 069
666 550
603 926
569 318
Income to Minority Interest
3 399
(127)
2 460
2 372
1 393
1 732
5
(710)
0
0
0
0
0
0
0
0
0
0
494
1 155
2 547
3 868
3 068
3 025
(689)
(1 569)
(2 311)
(10 549)
(7 215)
(13 825)
(19 732)
(25 691)
(16 020)
(20 439)
(23 083)
(11 403)
(42 509)
(43 633)
(45 003)
(59 620)
(52 384)
(39 075)
(30 365)
(22 013)
(11 446)
(13 140)
(11 271)
(25 165)
(46 694)
(56 443)
(69 724)
(61 129)
(46 619)
(49 288)
(42 620)
(43 394)
(53 077)
(52 477)
(41 580)
(25 693)
4 218
21 085
23 873
38 023
28 698
16 492
8 780
(23 749)
(41 417)
(58 871)
(76 377)
(83 682)
(79 895)
(76 703)
(76 122)
(79 039)
(83 166)
(93 365)
(106 601)
(122 210)
Net Income (Common)
(8 080)
N/A
(7 480)
+7%
(4 521)
+40%
(3 453)
+24%
(4 623)
-34%
(5 358)
-16%
(5 316)
+1%
(3 029)
+43%
(450)
+85%
760
N/A
3 812
+402%
5 602
+47%
1 765
-68%
2 695
+53%
1 631
-39%
431
-74%
7 947
+1 744%
6 530
-18%
9 580
+47%
9 962
+4%
23 904
+140%
24 920
+4%
23 081
-7%
20 106
-13%
1 409
-93%
(5 139)
N/A
1 215
N/A
(855)
N/A
4 506
N/A
10 808
+140%
4 529
-58%
13 612
+201%
10 233
-25%
14 593
+43%
15 606
+7%
5 708
-63%
24 766
+334%
23 182
-6%
25 156
+9%
33 931
+35%
59 904
+77%
86 593
+45%
101 019
+17%
118 646
+17%
170 121
+43%
149 654
-12%
122 879
-18%
130 031
+6%
101 202
-22%
91 772
-9%
61 078
-33%
(4 661)
N/A
76 275
N/A
145 751
+91%
1 977 874
+1 257%
2 090 241
+6%
2 028 065
-3%
1 955 861
-4%
294 732
-85%
161 747
-45%
(479 317)
N/A
(517 664)
-8%
(621 155)
-20%
(601 605)
+3%
(13 358)
+98%
10 280
N/A
14 945
+45%
44 710
+199%
28 075
-37%
62 114
+121%
101 596
+64%
119 961
+18%
105 002
-12%
214 348
+104%
303 789
+42%
293 223
-3%
334 903
+14%
573 185
+71%
497 325
-13%
447 108
-10%
EPS (Diluted)
-5.07
N/A
-4.69
+7%
-2.83
+40%
-2.16
+24%
-2.9
-34%
-3.36
-16%
-3.33
+1%
-1.9
+43%
-0.28
+85%
0.48
N/A
2.39
+398%
3.52
+47%
1.11
-68%
1.69
+52%
1.02
-40%
0.26
-75%
4.99
+1 819%
4.09
-18%
2.96
-28%
4.13
+40%
9.92
+140%
10.33
+4%
9.57
-7%
8.34
-13%
0.58
-93%
-2.07
N/A
0.5
N/A
-0.35
N/A
1.82
N/A
4.35
+139%
1.77
-59%
5.39
+205%
4.08
-24%
5.79
+42%
6
+4%
2.28
-62%
9.68
+325%
9.05
-7%
9.78
+8%
8.88
-9%
8.56
-4%
7.74
-10%
9.03
+17%
10.61
+17%
15.21
+43%
13.38
-12%
10.99
-18%
11.63
+6%
9.05
-22%
8.21
-9%
5.46
-33%
-0.42
N/A
6.82
N/A
13.03
+91%
176.88
+1 257%
186.93
+6%
181.37
-3%
174.91
-4%
26.36
-85%
14.47
-45%
-42.87
N/A
-46.29
-8%
-55.55
-20%
-53.8
+3%
-1.19
+98%
0.91
N/A
1.34
+47%
4.29
+220%
2.51
-41%
5.52
+120%
9.12
+65%
10.71
+17%
9.39
-12%
19.16
+104%
27.17
+42%
26.22
-3%
29.95
+14%
51.26
+71%
44.47
-13%
39.98
-10%