Adhi Kartiko Pratama Tbk PT
IDX:NICE
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Adhi Kartiko Pratama Tbk PT
Income Statement
Adhi Kartiko Pratama Tbk PT
| Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
532
|
516
|
300
|
445
|
0
|
0
|
0
|
0
|
|
| Revenue |
927 942
N/A
|
1 415 231
+53%
|
1 174 925
-17%
|
1 379 940
+17%
|
616 007
-55%
|
727 572
+18%
|
819 572
+13%
|
968 521
+18%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(799 174)
|
(1 178 020)
|
(953 616)
|
(1 067 961)
|
(513 962)
|
(598 892)
|
(685 162)
|
(840 228)
|
|
| Gross Profit |
128 768
N/A
|
237 211
+84%
|
221 309
-7%
|
311 979
+41%
|
102 045
-67%
|
128 680
+26%
|
134 410
+4%
|
128 293
-5%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(49 417)
|
(121 120)
|
(131 567)
|
(189 506)
|
(48 319)
|
(8 853)
|
27 414
|
70 278
|
|
| Selling, General & Administrative |
(47 080)
|
(116 993)
|
(127 853)
|
(184 921)
|
(44 906)
|
(4 442)
|
32 504
|
75 987
|
|
| Depreciation & Amortization |
(2 337)
|
(4 126)
|
(3 714)
|
(4 585)
|
(3 413)
|
(4 411)
|
(5 090)
|
(5 709)
|
|
| Operating Income |
79 352
N/A
|
116 091
+46%
|
89 742
-23%
|
122 473
+36%
|
53 726
-56%
|
119 827
+123%
|
161 824
+35%
|
198 571
+23%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
262
|
765
|
1 269
|
1 935
|
1 438
|
403
|
(1 766)
|
(4 592)
|
|
| Gain/Loss on Disposition of Assets |
0
|
19
|
19
|
19
|
0
|
0
|
(19)
|
(22)
|
|
| Total Other Income |
2 340
|
22 982
|
11 316
|
9 175
|
(1 909)
|
(2 071)
|
(3 399)
|
(4 731)
|
|
| Pre-Tax Income |
81 953
N/A
|
139 858
+71%
|
102 346
-27%
|
133 602
+31%
|
53 255
-60%
|
118 159
+122%
|
156 640
+33%
|
189 225
+21%
|
|
| Net Income | |||||||||
| Tax Provision |
(20 000)
|
(35 028)
|
(29 424)
|
(33 952)
|
(19 303)
|
(33 293)
|
(39 551)
|
(52 000)
|
|
| Income from Continuing Operations |
61 953
|
104 830
|
72 922
|
99 650
|
33 953
|
84 866
|
117 089
|
137 226
|
|
| Income to Minority Interest |
4
|
7
|
4
|
4
|
1
|
0
|
0
|
0
|
|
| Net Income (Common) |
61 957
N/A
|
104 837
+69%
|
72 926
-30%
|
99 654
+37%
|
33 953
-66%
|
84 866
+150%
|
117 089
+38%
|
137 226
+17%
|
|
| EPS (Diluted) |
10.19
N/A
|
17.23
+69%
|
11.99
-30%
|
16.38
+37%
|
5.58
-66%
|
13.95
+150%
|
19.25
+38%
|
22.56
+17%
|
|
