Wahana Ottomitra Multiartha Tbk PT
IDX:WOMF

Watchlist Manager
Wahana Ottomitra Multiartha Tbk PT Logo
Wahana Ottomitra Multiartha Tbk PT
IDX:WOMF
Watchlist
Price: 320 IDR Market Closed
Market Cap: Rp1.1T

Income Statement

Earnings Waterfall
Wahana Ottomitra Multiartha Tbk PT

Income Statement
Wahana Ottomitra Multiartha Tbk PT

Rotate your device to view
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
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
152 866
316 544
472 941
625 996
622 062
601 385
562 778
507 826
439 713
368 721
319 410
289 073
273 456
269 207
261 394
256 722
255 104
264 452
288 075
305 450
323 236
333 079
345 771
352 278
353 111
0
0
Revenue
521 308
N/A
589 945
+13%
651 002
+10%
674 568
+4%
719 165
+7%
957 470
+33%
1 044 493
+9%
1 183 989
+13%
1 067 062
-10%
1 149 208
+8%
1 146 409
0%
1 149 205
+0%
1 231 151
+7%
1 286 274
+4%
1 388 110
+8%
1 457 022
+5%
1 337 564
-8%
1 340 007
+0%
1 281 827
-4%
1 255 077
-2%
1 355 527
+8%
1 365 414
+1%
1 416 118
+4%
1 467 241
+4%
1 492 012
+2%
1 539 753
+3%
1 565 511
+2%
1 574 110
+1%
1 653 076
+5%
1 672 724
+1%
1 660 569
-1%
1 639 780
-1%
1 608 881
-2%
1 583 006
-2%
1 571 584
-1%
1 601 759
+2%
1 585 704
-1%
1 577 647
-1%
1 602 167
+2%
1 549 543
-3%
1 559 605
+1%
1 514 469
-3%
1 532 655
+1%
1 592 382
+4%
1 740 347
+9%
1 782 367
+2%
1 840 492
+3%
1 892 733
+3%
1 922 083
+2%
1 972 089
+3%
2 008 911
+2%
2 058 674
+2%
2 154 431
+5%
2 276 644
+6%
2 424 211
+6%
2 566 660
+6%
2 616 114
+2%
2 624 458
+0%
2 578 020
-2%
2 558 592
-1%
2 643 687
+3%
2 642 701
0%
2 521 118
-5%
2 294 750
-9%
2 000 850
-13%
1 749 431
-13%
1 628 937
-7%
1 588 893
-2%
1 570 983
-1%
1 614 076
+3%
1 644 932
+2%
1 676 424
+2%
1 694 505
+1%
1 738 115
+3%
1 813 740
+4%
1 899 833
+5%
1 995 410
+5%
2 066 152
+4%
2 099 562
+2%
2 148 116
+2%
2 166 940
+1%
2 166 912
0%
2 172 858
+0%
2 175 456
+0%
Gross Profit
Cost of Revenue
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
0
N/A
589 945
N/A
651 002
+10%
674 568
+4%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(350 059)
(400 963)
(448 618)
(436 457)
(483 705)
(746 567)
(846 796)
(1 035 804)
(938 572)
(1 023 513)
(1 090 169)
(1 242 606)
(1 576 686)
(1 642 183)
(1 722 584)
(1 685 654)
(1 299 484)
(1 319 742)
(1 253 079)
(1 190 579)
(1 262 925)
(1 228 200)
(1 219 989)
(1 246 335)
(1 298 098)
(1 388 064)
(1 485 180)
(1 549 140)
(1 637 302)
(1 686 582)
(1 689 224)
(1 669 850)
(1 580 763)
(1 437 526)
(1 312 074)
(1 230 086)
(1 165 053)
(1 151 850)
(1 151 717)
(1 077 737)
(1 083 228)
(1 016 842)
(1 056 055)
(1 127 878)
(1 240 709)
(1 258 201)
(1 270 519)
(1 289 308)
(1 374 064)
(1 387 821)
(1 395 061)
(1 410 505)
(1 349 607)
(1 421 906)
(1 512 099)
(1 609 281)
(1 660 829)
(1 686 290)
(1 659 541)
(1 615 970)
(1 639 196)
(1 639 408)
(1 570 566)
(1 475 594)
(1 390 543)
(1 232 258)
(1 166 352)
(1 154 030)
(1 121 165)
(1 175 607)
(1 168 144)
(1 180 934)
(1 151 343)
(1 152 995)
(1 262 065)
(1 316 742)
(1 363 843)
(1 411 268)
(1 415 399)
(1 443 682)
(1 479 643)
(1 484 833)
(1 517 746)
(1 575 287)
Selling, General & Administrative
(243 503)
(299 176)
(341 630)
(319 254)
(356 238)
(356 997)
(390 957)
(474 546)
(406 043)
(424 372)
(432 261)
(575 768)
(962 396)
(1 034 899)
(1 141 306)
(1 136 475)
(756 825)
(766 526)
(749 085)
(705 989)
(840 772)
(882 668)
(862 158)
(903 270)
(943 837)
(989 158)
(1 044 307)
(1 048 249)
(1 092 355)
(1 142 051)
(1 164 367)
(1 176 504)
(1 127 480)
(1 093 488)
(1 074 013)
(1 095 202)
(1 123 101)
(1 111 303)
(1 111 737)
(1 039 922)
(1 043 362)
(979 538)
(1 019 763)
(1 091 221)
(1 203 902)
(1 223 363)
(1 237 262)
(1 258 970)
(1 263 402)
(1 275 416)
(1 282 750)
(1 295 304)
(1 316 564)
(1 388 271)
(1 476 129)
(1 567 501)
(1 607 679)
(1 631 926)
(1 604 148)
(1 560 069)
(1 588 950)
(1 566 225)
(1 496 075)
(1 392 781)
(1 293 900)
(1 149 518)
(1 073 784)
(1 055 150)
(1 029 981)
(1 070 953)
(1 065 450)
(1 090 276)
(1 072 387)
(1 077 194)
(1 179 048)
(1 226 514)
(1 266 678)
(1 313 783)
(1 321 106)
(1 348 504)
(1 390 035)
(1 391 868)
(1 423 214)
(1 479 670)
Depreciation & Amortization
(9 193)
(10 249)
(10 794)
(11 477)
(12 082)
(12 368)
(12 794)
(13 091)
(13 246)
(14 386)
(14 325)
(14 304)
(13 040)
(11 775)
(11 582)
(11 971)
(14 036)
(15 238)
(15 976)
(17 489)
(19 684)
(22 418)
(25 296)
(28 443)
(30 782)
(32 860)
(35 639)
(37 288)
(38 940)
(40 266)
(41 023)
(41 451)
(40 702)
(39 905)
(38 666)
(37 007)
(35 241)
(33 235)
(32 324)
(30 904)
(30 177)
(29 722)
(28 780)
(28 517)
(27 828)
(26 528)
(22 465)
(19 212)
(19 359)
(20 687)
(25 102)
(28 971)
(30 249)
(30 903)
(30 941)
(34 513)
(37 104)
(39 299)
(42 528)
(42 113)
(44 929)
(54 743)
(63 813)
(72 279)
(78 491)
(76 072)
(73 779)
(72 261)
(70 708)
(70 893)
(69 906)
(68 811)
(63 071)
(62 645)
(69 757)
(71 692)
(78 434)
(80 478)
(76 795)
(78 778)
(81 052)
(84 427)
(87 143)
(89 440)
Other Operating Expenses
(97 363)
(91 538)
(96 194)
(105 726)
(115 384)
(377 201)
(443 043)
(548 166)
(519 283)
(584 756)
(643 585)
(652 535)
(601 250)
(595 509)
(569 696)
(537 208)
(528 623)
(537 979)
(488 019)
(467 102)
(402 469)
(323 114)
(332 535)
(314 622)
(323 479)
(366 046)
(405 234)
(463 603)
(506 007)
(504 265)
(483 834)
(451 895)
(412 581)
(304 133)
(199 395)
(97 877)
(6 711)
(7 312)
(7 656)
(6 911)
(9 689)
(7 582)
(7 512)
(8 140)
(8 979)
(8 310)
(10 792)
(11 126)
(91 303)
(91 718)
(87 209)
(86 230)
(2 794)
(2 732)
(5 029)
(7 267)
(16 046)
(15 065)
(12 865)
(13 788)
(5 317)
(18 440)
(10 678)
(10 534)
(18 152)
(6 668)
(18 789)
(26 619)
(20 476)
(33 761)
(32 788)
(21 847)
(15 885)
(13 156)
(13 260)
(18 536)
(18 731)
(17 007)
(17 498)
(16 400)
(8 556)
(8 538)
(7 389)
(6 177)
Operating Income
171 250
N/A
188 982
+10%
202 384
+7%
238 112
+18%
235 461
-1%
210 905
-10%
197 698
-6%
148 185
-25%
128 490
-13%
125 694
-2%
56 240
-55%
(93 401)
N/A
(345 536)
-270%
(355 909)
-3%
(334 474)
+6%
(228 631)
+32%
38 080
N/A
20 266
-47%
28 749
+42%
64 498
+124%
92 602
+44%
137 214
+48%
196 129
+43%
220 906
+13%
193 914
-12%
151 689
-22%
80 331
-47%
24 970
-69%
15 774
-37%
(13 858)
N/A
(28 655)
-107%
(30 070)
-5%
28 118
N/A
145 480
+417%
259 510
+78%
371 673
+43%
420 651
+13%
425 797
+1%
450 450
+6%
471 806
+5%
476 377
+1%
497 627
+4%
476 600
-4%
464 504
-3%
499 638
+8%
524 166
+5%
569 973
+9%
603 425
+6%
548 019
-9%
584 268
+7%
613 850
+5%
648 169
+6%
804 824
+24%
854 738
+6%
912 112
+7%
957 379
+5%
955 285
0%
938 168
-2%
918 479
-2%
942 622
+3%
1 004 491
+7%
1 003 293
0%
950 552
-5%
819 156
-14%
610 307
-25%
517 173
-15%
462 585
-11%
434 863
-6%
449 818
+3%
438 469
-3%
476 788
+9%
495 490
+4%
543 162
+10%
585 120
+8%
551 675
-6%
583 091
+6%
631 567
+8%
654 884
+4%
684 163
+4%
704 434
+3%
687 297
-2%
682 079
-1%
655 112
-4%
600 169
-8%
Pre-Tax Income
Interest Income Expense
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
(84 453)
(158 396)
(246 834)
(331 388)
(335 748)
(359 317)
(387 540)
(426 385)
(457 220)
(487 709)
(490 633)
(480 889)
(479 824)
(475 112)
(489 849)
(517 662)
(544 382)
(557 726)
(558 446)
(567 363)
(580 477)
(610 105)
(651 100)
(671 865)
(664 377)
(659 169)
(637 655)
(617 671)
(614 390)
(594 515)
(557 436)
(503 357)
(435 619)
(365 319)
(315 294)
(289 073)
(269 373)
(265 120)
(257 471)
(256 722)
(251 900)
(261 683)
(285 408)
(305 450)
(321 742)
(332 285)
(345 771)
(352 278)
(353 111)
(352 242)
(349 080)
Total Other Income
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
(5 511)
(11 777)
(17 450)
(22 879)
(20 909)
(18 335)
(17 527)
(19 676)
(21 101)
(19 717)
(17 106)
(7 865)
(9 423)
(9 671)
(10 042)
(6 410)
(9 713)
(9 400)
(9 070)
(6 063)
(7 470)
(6 725)
(5 914)
(6 006)
(5 855)
(5 819)
(5 605)
Pre-Tax Income
171 250
N/A
188 982
+10%
202 384
+7%
238 112
+18%
235 461
-1%
210 905
-10%
197 698
-6%
148 185
-25%
128 490
-13%
125 694
-2%
56 240
-55%
(93 401)
N/A
(345 536)
-270%
(355 909)
-3%
(334 474)
+6%
(228 631)
+32%
38 080
N/A
20 266
-47%
28 749
+42%
64 498
+124%
92 602
+44%
137 214
+48%
196 129
+43%
220 906
+13%
193 914
-12%
151 689
-22%
80 331
-47%
24 970
-69%
15 774
-37%
(13 858)
N/A
(28 655)
-107%
(30 070)
-5%
28 118
N/A
61 027
+117%
101 114
+66%
124 839
+23%
89 263
-28%
90 049
+1%
91 133
+1%
84 266
-8%
49 992
-41%
40 407
-19%
(11 109)
N/A
(26 129)
-135%
18 749
N/A
44 342
+137%
94 861
+114%
113 576
+20%
30 357
-73%
39 886
+31%
56 124
+41%
89 723
+60%
237 461
+165%
274 261
+15%
302 007
+10%
306 279
+1%
283 420
-7%
268 280
-5%
247 533
-8%
287 517
+16%
363 941
+27%
367 994
+1%
337 702
-8%
244 193
-28%
87 274
-64%
60 453
-31%
77 549
+28%
102 463
+32%
152 880
+49%
159 673
+4%
201 997
+27%
227 977
+13%
280 030
+23%
323 507
+16%
280 592
-13%
288 613
+3%
320 054
+11%
325 672
+2%
345 153
+6%
352 749
+2%
329 013
-7%
323 113
-2%
297 051
-8%
245 484
-17%
Net Income
Tax Provision
(51 168)
(56 589)
(60 535)
(71 242)
(70 447)
(62 895)
(58 669)
(43 752)
(37 602)
(36 969)
(16 363)
28 605
104 169
106 598
98 641
66 691
(17 369)
(11 246)
(11 897)
(25 861)
(31 931)
(44 510)
(60 964)
(64 273)
(56 053)
(44 979)
(26 982)
(13 153)
(10 380)
(7 356)
(12 329)
(12 280)
(20 490)
(23 659)
(23 564)
(26 835)
(22 908)
(22 533)
(25 445)
(20 895)
(13 653)
(10 905)
6 089
7 335
(3 082)
(9 031)
(22 279)
(27 036)
29 946
27 403
23 146
14 884
(56 796)
(66 467)
(73 284)
(74 440)
(68 237)
(64 534)
(59 726)
(68 966)
(104 270)
(107 549)
(98 890)
(83 933)
(29 896)
(22 929)
(27 662)
(25 702)
(42 817)
(48 922)
(61 129)
(70 244)
(82 427)
(87 741)
(74 934)
(72 739)
(83 647)
(89 115)
(99 566)
(106 005)
(66 098)
(60 047)
(46 642)
(30 474)
Income from Continuing Operations
120 082
132 395
141 851
166 871
165 013
148 009
139 028
104 432
90 888
88 725
39 877
(64 796)
(241 367)
(249 311)
(235 832)
(161 939)
20 711
9 022
16 853
38 638
60 671
92 704
135 166
156 634
137 861
106 711
53 349
11 817
5 394
(21 214)
(40 984)
(42 350)
7 628
37 368
77 550
98 004
66 355
67 516
65 688
63 371
36 339
29 502
(5 020)
(18 794)
15 667
35 311
72 582
86 540
60 303
67 289
79 270
104 607
180 665
207 794
228 723
231 839
215 183
203 746
187 807
218 551
259 671
260 445
238 812
160 260
57 378
37 524
49 887
76 761
110 063
110 751
140 868
157 733
197 603
235 766
205 658
215 874
236 407
236 557
245 587
246 744
262 915
263 066
250 409
215 010
Net Income (Common)
120 082
N/A
132 395
+10%
141 851
+7%
166 871
+18%
165 013
-1%
148 009
-10%
139 028
-6%
104 432
-25%
90 888
-13%
88 725
-2%
39 877
-55%
(64 796)
N/A
(241 367)
-273%
(249 311)
-3%
(235 832)
+5%
(161 939)
+31%
20 711
N/A
9 022
-56%
16 853
+87%
38 638
+129%
60 671
+57%
92 704
+53%
135 166
+46%
156 634
+16%
137 861
-12%
106 711
-23%
53 349
-50%
11 817
-78%
5 394
-54%
(21 214)
N/A
(40 984)
-93%
(42 350)
-3%
7 628
N/A
37 368
+390%
77 550
+108%
98 004
+26%
66 355
-32%
67 516
+2%
65 688
-3%
63 371
-4%
36 339
-43%
29 502
-19%
(5 020)
N/A
(18 794)
-274%
15 667
N/A
35 311
+125%
72 582
+106%
86 540
+19%
60 303
-30%
67 289
+12%
79 270
+18%
104 607
+32%
180 665
+73%
207 794
+15%
228 723
+10%
231 839
+1%
215 183
-7%
203 746
-5%
187 807
-8%
218 551
+16%
259 671
+19%
260 445
+0%
238 812
-8%
160 260
-33%
57 378
-64%
37 524
-35%
49 887
+33%
76 761
+54%
110 063
+43%
110 751
+1%
140 868
+27%
157 733
+12%
197 603
+25%
235 766
+19%
205 658
-13%
215 874
+5%
236 407
+10%
236 557
+0%
245 587
+4%
246 744
+0%
262 915
+7%
263 066
+0%
250 409
-5%
215 010
-14%
EPS (Diluted)
50.66
N/A
55.86
+10%
59.84
+7%
70.39
+18%
69.61
-1%
62.44
-10%
58.66
-6%
44.07
-25%
38.34
-13%
37.43
-2%
16.82
-55%
-27.34
N/A
-101.83
-272%
-105.18
-3%
-99.5
+5%
-68.33
+31%
8.74
N/A
3.8
-57%
7.11
+87%
16.3
+129%
25.6
+57%
39.1
+53%
57.03
+46%
66.09
+16%
58.16
-12%
45.01
-23%
22.5
-50%
4.98
-78%
2.28
-54%
-8.95
N/A
-17.29
-93%
-17.87
-3%
3.22
N/A
15.76
+389%
32.71
+108%
45.3
+38%
30.68
-32%
31.21
+2%
30.37
-3%
37.83
+25%
16.8
-56%
8.47
-50%
-1.44
N/A
-5.39
-274%
4.5
N/A
10.15
+126%
20.85
+105%
24.85
+19%
17.32
-30%
19.32
+12%
22.51
+17%
30.04
+33%
51.89
+73%
59.68
+15%
65.7
+10%
66.6
+1%
61.81
-7%
58.53
-5%
53.94
-8%
62.78
+16%
74.59
+19%
74.81
+0%
68.59
-8%
46.03
-33%
16.48
-64%
10.78
-35%
14.33
+33%
22.05
+54%
31.61
+43%
31.81
+1%
40.46
+27%
45.31
+12%
56.76
+25%
67.72
+19%
59.07
-13%
62.01
+5%
67.9
+9%
67.95
+0%
70.54
+4%
70.87
+0%
75.52
+7%
75.56
+0%
71.93
-5%
61.76
-14%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett