Watchlist Manager

Watchlist

Price: 73 IDR -1.35% Market Closed

Market Cap: Rp289.5B

L	Leyand International Tbk PT IDX:LAPD	ID

Income Statement

Currency: IDR

	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	1 221	1 438	1 583	1 840	2 149	2 509	2 869	3 084	3 069	2 978	0	2 688	2 743	2 776	3 456	23 988	31 424	49 796	62 286	52 737	47 759	60 028	61 552	69 822	70 233	63 890	0	37 143	57 524	34 749	45 626	47 388	44 019	41 582	38 937	37 485	32 422	29 389	26 485	23 566	23 157	22 431	21 751	20 252	18 096	16 777	14 893	13 132	11 592	9 972	9 679	9 163	8 720	8 468	7 727	7 174	6 684	7 668	7 309	6 869	6 482	4 705	4 352	4 181	4 113	4 068	4 013	3 987	4 338	0	3 775	3 507	0	0	0	508	369	530	2 190	3 336	413	0	0	0
Revenue	91 161 N/A	91 299 +0%	88 559 -3%	81 432 -8%	81 927 +1%	83 014 +1%	88 396 +6%	85 306 -3%	84 303 -1%	74 892 -11%	63 361 -15%	61 679 -3%	61 809 +0%	65 973 +7%	69 030 +5%	116 313 +68%	183 454 +58%	233 323 +27%	289 463 +24%	302 591 +5%	237 032 -22%	231 714 -2%	249 748 +8%	248 830 0%	307 577 +24%	334 769 +9%	335 565 +0%	354 702 +6%	359 116 +1%	356 631 -1%	355 818 0%	344 770 -3%	336 921 -2%	323 918 -4%	333 857 +3%	326 634 -2%	301 180 -8%	269 985 -10%	215 071 -20%	176 020 -18%	167 429 -5%	164 361 -2%	154 406 -6%	152 490 -1%	158 438 +4%	159 475 +1%	173 634 +9%	174 841 +1%	174 554 0%	171 641 -2%	156 938 -9%	141 349 -10%	121 602 -14%	117 460 -3%	112 166 -5%	113 061 +1%	105 537 -7%	95 813 -9%	90 225 -6%	82 988 -8%	73 754 -11%	48 695 -34%	29 138 -40%	14 989 -49%	14 173 -5%	14 182 +0%	11 300 -20%	9 425 -17%	0 N/A	(9) N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	48 134 N/A	173 841 +261%	219 497 +26%	267 048 +22%	293 027 +10%	223 452 -24%	239 751 +7%	268 752 +12%	267 518 0%
Gross Profit
Cost of Revenue	(84 444)	(83 885)	(81 583)	(73 893)	(78 680)	(80 042)	(85 923)	(81 889)	(75 451)	(66 040)	(54 629)	(53 740)	(53 854)	(59 575)	(61 648)	(77 255)	(117 713)	(136 693)	(170 725)	(197 419)	(160 322)	(155 684)	(171 865)	(163 661)	(202 546)	(226 227)	(228 341)	(257 600)	(242 435)	(252 696)	(247 062)	(230 888)	(254 938)	(245 136)	(268 068)	(265 047)	(248 297)	(249 106)	(213 483)	(206 982)	(194 180)	(178 984)	(184 293)	(181 400)	(209 010)	(209 900)	(222 936)	(209 945)	(208 157)	(211 625)	(200 682)	(209 366)	(188 301)	(184 997)	(172 445)	(159 570)	(155 738)	(135 636)	(124 570)	(113 233)	(106 067)	(92 258)	(71 417)	(59 367)	(53 134)	(51 228)	(50 560)	(64 897)	(26 628)	(34 548)	(26 628)	(3 078)	0	0	0	(44 911)	(170 614)	(217 330)	(260 710)	(287 023)	(213 096)	(223 820)	(257 154)	(252 045)
Gross Profit	6 717 N/A	7 414 +10%	6 976 -6%	7 537 +8%	3 247 -57%	2 971 -9%	2 473 -17%	3 418 +38%	8 852 +159%	8 852 N/A	8 732 -1%	7 939 -9%	7 955 +0%	6 398 -20%	7 382 +15%	39 059 +429%	65 741 +68%	96 632 +47%	118 740 +23%	105 173 -11%	76 710 -27%	76 029 -1%	77 883 +2%	85 170 +9%	105 031 +23%	108 543 +3%	107 224 -1%	97 100 -9%	116 681 +20%	103 933 -11%	108 754 +5%	113 881 +5%	81 983 -28%	78 781 -4%	65 788 -16%	61 586 -6%	52 883 -14%	20 879 -61%	1 588 -92%	(30 962) N/A	(26 751) +14%	(14 623) +45%	(29 887) -104%	(28 910) +3%	(50 573) -75%	(50 424) +0%	(49 301) +2%	(35 103) +29%	(33 602) +4%	(39 985) -19%	(43 745) -9%	(68 018) -55%	(66 699) +2%	(67 537) -1%	(60 280) +11%	(46 510) +23%	(50 201) -8%	(39 824) +21%	(34 345) +14%	(30 245) +12%	(32 312) -7%	(43 563) -35%	(42 278) +3%	(44 378) -5%	(38 961) +12%	(37 047) +5%	(39 260) -6%	(55 472) -41%	(26 628) +52%	(34 557) -30%	(26 628) +23%	(3 078) +88%	0 N/A	0 N/A	0 N/A	3 222 N/A	3 227 +0%	2 167 -33%	6 338 +192%	6 005 -5%	10 356 +72%	15 931 +54%	11 598 -27%	15 473 +33%
Operating Income
Operating Expenses	(3 937)	(4 062)	(4 140)	(4 187)	(4 289)	(4 234)	(4 297)	(4 250)	(4 736)	(4 745)	(4 840)	(5 052)	(4 995)	(5 096)	(6 678)	(12 184)	(20 919)	(25 447)	(27 905)	(26 886)	(15 697)	(12 968)	(11 192)	(8 277)	(13 671)	(12 787)	(14 448)	(14 338)	(11 808)	(14 118)	(10 878)	(11 012)	(12 563)	(12 552)	(12 932)	(13 773)	(11 790)	(11 673)	(11 653)	(10 910)	(11 760)	(11 527)	(11 296)	(10 700)	(9 747)	(9 579)	(9 974)	(10 329)	(10 729)	(10 269)	(10 527)	(10 878)	(10 705)	(11 124)	(11 199)	(10 222)	(10 007)	(342 857)	(343 361)	(344 167)	(11 284)	(65 599)	(64 223)	(63 397)	(9 400)	(8 192)	(7 796)	(8 932)	(4 580)	(6 515)	(5 670)	(2 665)	(2 918)	(3 000)	(2 674)	(5 244)	(11 699)	(11 910)	(15 281)	(15 298)	(12 984)	(13 564)	(12 471)	(12 452)
Selling, General & Administrative	(3 937)	(4 063)	(4 141)	(4 188)	(4 289)	(4 235)	(4 298)	(4 251)	(4 735)	(4 745)	(4 840)	(5 052)	(4 995)	(5 096)	(6 679)	(12 186)	(20 920)	(25 450)	(27 907)	(26 887)	(15 697)	(12 967)	(11 191)	(8 277)	(13 671)	(12 789)	(12 849)	(12 738)	(11 808)	(12 517)	(10 879)	(11 014)	(11 947)	(12 457)	(12 745)	(13 520)	(11 477)	(11 447)	(11 508)	(10 820)	(11 720)	(11 488)	(11 257)	(10 661)	(9 706)	(9 536)	(9 922)	(10 272)	(10 667)	(10 203)	(10 465)	(10 816)	(10 643)	(11 063)	(11 138)	(10 160)	(9 945)	(10 404)	(10 907)	(11 713)	(11 223)	(10 998)	(9 627)	(8 808)	(9 362)	(8 154)	(7 758)	(8 875)	(4 546)	(6 471)	(5 636)	(2 659)	(2 918)	(2 999)	(2 672)	(5 144)	(11 695)	(13 824)	(16 551)	(16 409)	(12 980)	(12 661)	(12 212)	(12 449)
Depreciation & Amortization	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	(616)	(95)	(186)	(252)	(312)	(228)	(147)	(91)	(40)	(40)	(40)	(40)	(40)	(43)	(51)	(56)	(62)	(65)	(63)	(64)	(62)	(63)	(63)	(63)	(62)	(63)	(62)	(62)	(61)	(55)	(49)	(43)	(38)	(38)	(38)	(56)	(34)	(44)	(34)	(6)	0	(1)	(2)	(100)	(4)	(100)	(745)	(903)	(4)	(903)	(259)	(3)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	(1 599)	(1 600)	0	(1 601)	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	(332 391)	(332 392)	(332 392)	0	(54 546)	(54 546)	(54 546)	0	0	0	0	0	0	0	0	0	0	0	0	0	2 014	2 014	2 014	0	0	0	0
Operating Income	2 780 N/A	3 352 +21%	2 836 -15%	3 351 +18%	(1 042) N/A	(1 263) -21%	(1 824) -44%	(832) +54%	4 117 N/A	4 108 0%	3 893 -5%	2 887 -26%	2 960 +3%	1 302 -56%	704 -46%	26 874 +3 717%	44 822 +67%	71 183 +59%	90 833 +28%	78 286 -14%	61 012 -22%	63 063 +3%	66 693 +6%	76 894 +15%	91 360 +19%	95 755 +5%	92 775 -3%	82 762 -11%	104 873 +27%	89 817 -14%	97 878 +9%	102 871 +5%	69 420 -33%	66 231 -5%	52 858 -20%	47 814 -10%	41 093 -14%	9 204 -78%	(10 067) N/A	(41 873) -316%	(38 511) +8%	(26 150) +32%	(41 183) -57%	(39 610) +4%	(60 320) -52%	(60 004) +1%	(59 276) +1%	(45 433) +23%	(44 332) +2%	(50 252) -13%	(54 270) -8%	(78 895) -45%	(77 404) +2%	(78 663) -2%	(71 481) +9%	(56 732) +21%	(60 208) -6%	(382 681) -536%	(377 706) +1%	(374 412) +1%	(43 597) +88%	(109 163) -150%	(106 501) +2%	(107 775) -1%	(48 361) +55%	(45 238) +6%	(47 056) -4%	(64 403) -37%	(31 209) +52%	(41 072) -32%	(32 298) +21%	(5 744) +82%	(2 918) +49%	(3 000) -3%	(2 674) +11%	(2 022) +24%	(8 472) -319%	(9 743) -15%	(8 943) +8%	(9 294) -4%	(2 628) +72%	2 367 N/A	(873) N/A	3 022 N/A
Pre-Tax Income
Interest Income Expense	(1 190)	(1 564)	(1 692)	(2 295)	(2 486)	(2 545)	(2 668)	(3 487)	(3 574)	(3 781)	0	(2 372)	(2 550)	(2 344)	(3 038)	(28 016)	(38 943)	(53 860)	(65 678)	(51 791)	(47 419)	(59 377)	(64 724)	(72 862)	(73 187)	(66 918)	(67 908)	(55 670)	(56 008)	(52 281)	(43 772)	(46 664)	(44 179)	(41 879)	(40 698)	(46 697)	(44 954)	(37 774)	(36 795)	(25 775)	(23 057)	(28 289)	(26 190)	(31 669)	(24 350)	(16 806)	(12 809)	(2 579)	(9 440)	(11 267)	(11 655)	(13 008)	(9 318)	(9 015)	(8 273)	(7 260)	(6 771)	(7 738)	(7 317)	(6 920)	(6 482)	(4 869)	(4 899)	(5 569)	(4 407)	(5 344)	(4 971)	(5 996)	(4 441)	(5 310)	(5 735)	(3 516)	(14 469)	0	1 389	1 587	(439)	(463)	(2 321)	(3 665)	(457)	(1 795)	(1 449)	(1 885)
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	(1 602)	0	0	0	(1 276)	(1 205)	(1 205)	(1 205)	71	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(332 392)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2 014	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	57	56	56	40	25	50	50	66	21	8	0	13	40	4	4	(1)	0	0	23	23	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(83)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(54 273)	0	0	0	0	1 364	1 364	0	(74 525)	(74 525)	(74 525)	(74 525)	0	0	2 333	0	0	0	0	0	0	0	0	0
Total Other Income	(8)	(12)	8	(15)	(21)	(21)	(21)	(18)	(1)	50	(3 570)	(45)	(49)	(96)	1 478	991	244	258	(623)	(619)	(5 598)	172	(3 198)	528	(2 145)	(1 915)	1 899	(6 075)	(28 018)	(28 198)	(28 640)	(26 362)	(25)	1 121	1 673	3 460	1 165	(4 072)	(9 519)	(15 079)	(10 573)	(3 396)	5 563	9 583	2 119	(2 354)	(7 211)	(6 276)	(3 251)	(1 614)	(945)	(1 955)	(5 097)	(8 567)	(15 225)	(18 847)	(8 086)	(3 629)	4 206	9 179	12 758	(10 125)	10 198	5 141	(2 141)	19 526	(1 054)	4 829	1 749	1 612	(4 560)	(7 911)	250 501	236 893	242 244	249 181	2 759	2 487	1 586	2 030	(22 924)	(21 608)	(23 266)	(23 826)
Pre-Tax Income	1 638 N/A	1 832 +12%	1 208 -34%	1 081 -11%	(3 524) N/A	(3 780) -7%	(4 465) -18%	(4 272) +4%	562 N/A	385 -31%	323 -16%	483 +50%	401 -17%	(1 133) N/A	(852) +25%	(152) +82%	6 123 N/A	17 580 +187%	24 554 +40%	25 898 +5%	7 996 -69%	3 856 -52%	(1 229) N/A	4 560 N/A	16 028 +251%	26 922 +68%	26 765 -1%	21 016 -21%	19 245 -8%	9 337 -51%	25 466 +173%	29 845 +17%	23 940 -20%	24 267 +1%	12 627 -48%	3 371 -73%	(2 709) N/A	(32 642) -1 105%	(56 381) -73%	(82 727) -47%	(72 141) +13%	(57 836) +20%	(61 810) -7%	(61 697) +0%	(82 550) -34%	(79 163) +4%	(79 296) 0%	(54 287) +32%	(57 023) -5%	(63 133) -11%	(66 870) -6%	(93 858) -40%	(91 820) +2%	(96 244) -5%	(94 978) +1%	(82 838) +13%	(407 457) -392%	(394 048) +3%	(380 817) +3%	(372 153) +2%	(91 594) +75%	(124 156) -36%	(101 202) +18%	(108 203) -7%	(54 908) +49%	(29 693) +46%	(51 717) -74%	(65 570) -27%	(108 426) -65%	(119 294) -10%	(117 118) +2%	(91 695) +22%	233 114 N/A	233 894 +0%	243 293 +4%	248 746 +2%	(4 138) N/A	(7 718) -87%	(9 678) -25%	(10 929) -13%	(26 009) -138%	(21 036) +19%	(25 588) -22%	(22 689) +11%
Net Income
Tax Provision	(496)	(614)	(454)	(393)	47	134	352	1	543	724	897	785	(254)	58	(293)	619	428	267	930	3 150	(4 285)	(7 769)	(8 387)	(12 965)	(8 254)	(9 371)	(10 962)	(10 027)	(12 741)	(10 508)	(13 509)	(14 804)	(8 140)	(8 822)	(6 121)	(3 672)	(1 039)	1 762	3 877	3 753	150	157	156	168	153	153	160	159	131	110	121	112	122	133	114	110	154	163	172	181	0	134	127	124	0	150	81	38	0	(33)	0	6	0	(4)	0	(244)	(18)	(11)	(315)	(155)	263	263	575	666
Income from Continuing Operations	1 143	1 218	754	688	(3 476)	(3 647)	(4 114)	(4 273)	1 106	1 106	1 217	1 266	148	(1 074)	(1 143)	469	6 551	17 848	25 485	29 050	3 712	(3 911)	(9 614)	(8 404)	7 774	17 551	15 802	10 988	6 504	(1 171)	11 956	15 040	15 800	15 444	6 506	(301)	(3 748)	(30 881)	(52 505)	(78 975)	(71 990)	(57 679)	(61 654)	(61 528)	(82 398)	(79 009)	(79 135)	(54 128)	(56 892)	(63 023)	(66 748)	(93 745)	(91 698)	(96 110)	(94 864)	(82 728)	(407 303)	(393 886)	(380 645)	(371 972)	(91 594)	(124 022)	(101 075)	(108 079)	(54 908)	(29 543)	(51 636)	(65 532)	(108 426)	(119 327)	(117 118)	(91 690)	233 114	233 890	243 293	248 502	(4 155)	(7 729)	(9 993)	(11 083)	(25 746)	(20 773)	(25 013)	(22 023)
Income to Minority Interest	(2)	0	1	1	(2)	(3)	(4)	(3)	0	0	0	0	0	0	179	(869)	(5 926)	(11 720)	(16 122)	(20 272)	(4 149)	(1 435)	1 602	4 674	(7 601)	(9 704)	(8 370)	(5 757)	(3 559)	858	(4 416)	(7 068)	(5 741)	(6 824)	(3 560)	(617)	1 104	11 997	20 698	31 326	28 564	22 814	24 361	24 298	32 717	31 378	31 464	21 543	22 545	25 033	26 523	37 292	36 527	38 282	37 783	32 919	162 735	157 354	152 041	148 541	0	2 146	(2 004)	(5 831)	0	0	0	0	0	0	0	0	0	0	0	(161)	2 852	4 632	4 620	5 199	12 063	9 676	11 833	10 322
Net Income (Common)	1 141 N/A	1 218 +7%	755 -38%	688 -9%	(3 479) N/A	(3 650) -5%	(4 118) -13%	(4 276) -4%	1 105 N/A	1 106 +0%	1 217 +10%	1 266 +4%	148 -88%	(1 074) N/A	(964) +10%	(401) +58%	625 N/A	6 126 +880%	9 361 +53%	8 777 -6%	(11 866) N/A	(16 776) -41%	(19 442) -16%	(15 160) +22%	173 N/A	7 847 +4 436%	7 432 -5%	5 230 -30%	2 946 -44%	(314) N/A	7 539 N/A	7 972 +6%	10 059 +26%	8 620 -14%	2 947 -66%	(917) N/A	(2 644) -188%	(18 883) -614%	(31 807) -68%	(47 649) -50%	(43 427) +9%	(34 864) +20%	(37 292) -7%	(37 229) +0%	(49 681) -33%	(47 631) +4%	(47 671) 0%	(32 585) +32%	(34 347) -5%	(37 990) -11%	(40 226) -6%	(56 454) -40%	(55 171) +2%	(57 829) -5%	(57 081) +1%	(49 809) +13%	(244 568) -391%	(236 531) +3%	(228 604) +3%	(223 431) +2%	(91 594) +59%	(121 876) -33%	(103 079) +15%	(113 910) -11%	(54 908) +52%	(29 543) +46%	(51 636) -75%	(65 532) -27%	(108 426) -65%	(119 327) -10%	(117 118) +2%	(91 690) +22%	233 114 N/A	233 890 +0%	243 293 +4%	248 341 +2%	(1 304) N/A	(3 097) -138%	(5 373) -73%	(5 885) -10%	(13 684) -133%	(11 097) +19%	(13 180) -19%	(11 701) +11%
EPS (Diluted)	1.12 N/A	1.18 +5%	0.74 -37%	0.67 -9%	-4.25 N/A	-4.02 +5%	-4.54 -13%	-5.24 -15%	1.35 N/A	1.36 +1%	1.5 +10%	1.56 +4%	0.18 -88%	-1.3 N/A	-0.13 +90%	-0.1 +23%	0.15 N/A	1.5 +900%	2.29 +53%	2.21 -3%	-2.99 N/A	-4.22 -41%	-4.84 -15%	-3.82 +21%	0.04 N/A	1.93 +4 725%	1.89 -2%	1.32 -30%	0.74 -44%	-0.07 N/A	1.9 N/A	2.01 +6%	2.54 +26%	2.18 -14%	0.75 -66%	-0.23 N/A	-0.67 -191%	-4.75 -609%	-8.01 -69%	-12 -50%	-10.95 +9%	-8.78 +20%	-9.39 -7%	-9.38 +0%	-12.53 -34%	-12.01 +4%	-12.02 0%	-8.21 +32%	-8.66 -5%	-9.57 -11%	-10.14 -6%	-14.23 -40%	-13.91 +2%	-14.58 -5%	-14.39 +1%	-12.56 +13%	-61.66 -391%	-59.63 +3%	-57.64 +3%	-56.33 +2%	-23.09 +59%	-30.73 -33%	-25.99 +15%	-28.72 -11%	-13.84 +52%	-7.45 +46%	-13.02 -75%	-16.52 -27%	-27.34 -65%	-30.08 -10%	-29.53 +2%	-23.12 +22%	58.77 N/A	58.97 +0%	61.34 +4%	62.61 +2%	-0.33 N/A	-0.78 -136%	-1.35 -73%	-1.48 -10%	-3.45 -133%	-2.8 +19%	-3.32 -19%	-2.95 +11%

Income Statement Balance Sheet Cash Flow Statement

Leyand International Tbk PT
IDX:LAPD

Income Statement

Earnings Waterfall
Leyand International Tbk PT

Income Statement
Leyand International Tbk PT

See Also

Company

Help

Tools

Stocks

Leyand International Tbk PT IDX:LAPD

Income Statement

Earnings Waterfall Leyand International Tbk PT

Income Statement Leyand International Tbk PT

See Also

Company

Help

Tools

Stocks

Leyand International Tbk PT
IDX:LAPD

Earnings Waterfall
Leyand International Tbk PT

Income Statement
Leyand International Tbk PT