Adaro Energy Indonesia TBK PT
OTC:ADOOY

Watchlist Manager
Adaro Energy Indonesia TBK PT Logo
Adaro Energy Indonesia TBK PT
OTC:ADOOY
Watchlist
Price: 7.15 USD 0.14% Market Closed
Market Cap: $4.3B

Income Statement

Earnings Waterfall
Adaro Energy Indonesia TBK PT

Income Statement
Adaro Energy Indonesia TBK PT

Rotate your device to view
Income Statement
Currency: USD
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
0
0
0
0
64
22
43
66
49
56
0
0
Revenue
1 685
N/A
1 882
+12%
2 067
+10%
2 193
+6%
2 410
+10%
2 586
+7%
2 728
+6%
2 751
+1%
2 716
-1%
2 716
+0%
2 802
+3%
3 188
+14%
3 666
+15%
3 987
+9%
4 146
+4%
4 148
+0%
3 817
-8%
3 723
-2%
3 547
-5%
3 371
-5%
3 403
+1%
3 285
-3%
3 389
+3%
3 399
+0%
3 358
-1%
3 325
-1%
3 192
-4%
3 031
-5%
2 930
-3%
2 684
-8%
2 560
-5%
2 462
-4%
2 351
-5%
2 524
+7%
2 664
+6%
2 898
+9%
3 185
+10%
3 258
+2%
3 296
+1%
3 319
+1%
3 486
+5%
3 620
+4%
3 702
+2%
3 785
+2%
3 607
-5%
3 457
-4%
3 361
-3%
3 045
-9%
2 758
-9%
2 535
-8%
2 476
-2%
2 735
+10%
3 149
+15%
3 993
+27%
4 525
+13%
5 971
+32%
7 337
+23%
8 102
+10%
8 716
+8%
8 040
-8%
7 170
-11%
2 135
-70%
6 122
+187%
6 011
-2%
5 988
0%
2 079
-65%
1 017
-51%
(36)
N/A
(1 025)
-2 711%
Gross Profit
Cost of Revenue
(1 261)
(1 368)
(1 396)
(1 400)
(1 453)
(1 526)
(1 662)
(1 747)
(1 775)
(1 865)
(1 943)
(2 167)
(2 457)
(2 559)
(2 667)
(2 685)
(2 547)
(2 680)
(2 647)
(2 634)
(2 690)
(2 546)
(2 557)
(2 550)
(2 561)
(2 605)
(2 552)
(2 445)
(2 359)
(2 141)
(2 028)
(1 915)
(1 779)
(1 839)
(1 916)
(1 983)
(2 106)
(2 117)
(2 146)
(2 219)
(2 326)
(2 410)
(2 454)
(2 502)
(2 477)
(2 493)
(2 463)
(2 322)
(2 129)
(1 958)
(1 908)
(1 982)
(2 064)
(2 223)
(2 344)
(2 676)
(3 173)
(3 449)
(3 902)
(3 966)
(3 895)
(1 268)
(3 720)
(3 712)
(3 682)
(1 205)
(661)
(13)
606
Gross Profit
425
N/A
514
+21%
671
+31%
792
+18%
957
+21%
1 060
+11%
1 066
+1%
1 005
-6%
941
-6%
851
-10%
859
+1%
1 021
+19%
1 209
+18%
1 428
+18%
1 479
+4%
1 463
-1%
1 271
-13%
1 043
-18%
900
-14%
737
-18%
713
-3%
739
+4%
832
+13%
849
+2%
797
-6%
720
-10%
640
-11%
586
-8%
571
-3%
543
-5%
532
-2%
547
+3%
572
+5%
685
+20%
749
+9%
915
+22%
1 079
+18%
1 142
+6%
1 150
+1%
1 101
-4%
1 161
+5%
1 210
+4%
1 249
+3%
1 283
+3%
1 130
-12%
965
-15%
898
-7%
723
-20%
628
-13%
577
-8%
568
-1%
753
+33%
1 085
+44%
1 770
+63%
2 182
+23%
3 296
+51%
4 164
+26%
4 653
+12%
4 814
+3%
4 074
-15%
3 276
-20%
868
-74%
2 402
+177%
2 299
-4%
2 306
+0%
874
-62%
357
-59%
(49)
N/A
(419)
-748%
Operating Income
Operating Expenses
(81)
(114)
(142)
(140)
(153)
(155)
(146)
(154)
(152)
(159)
(157)
(154)
(159)
(145)
(160)
(163)
(155)
(206)
(185)
(44)
(71)
(205)
(172)
(339)
(315)
(184)
(267)
(212)
(200)
(130)
(226)
(231)
(221)
(154)
(87)
(157)
(182)
(175)
(202)
(195)
(188)
(306)
(322)
(332)
(348)
(264)
(337)
(314)
(301)
(84)
(70)
(107)
(109)
(210)
(229)
(254)
(289)
(391)
(469)
(482)
(493)
(87)
(304)
(276)
(252)
(150)
(76)
(48)
(10)
Selling, General & Administrative
(55)
(76)
(101)
(93)
(106)
(107)
(94)
(102)
(99)
(105)
(116)
(126)
(145)
(145)
(153)
(160)
(152)
(168)
(174)
(172)
(170)
(170)
(169)
(173)
(179)
(157)
(170)
(163)
(151)
(133)
(132)
(131)
(135)
(151)
(152)
(170)
(169)
(180)
(191)
(175)
(224)
(188)
(248)
(258)
(228)
(226)
(219)
(210)
(188)
(161)
(145)
(148)
(157)
(174)
(195)
(231)
(280)
(369)
(414)
(465)
(468)
(89)
(333)
(275)
(261)
(137)
(174)
(133)
(84)
Depreciation & Amortization
(26)
(38)
(41)
(47)
(47)
(49)
(52)
(52)
(53)
(54)
(41)
0
0
0
0
0
0
(5)
0
0
0
(3)
1
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(3)
(4)
(4)
(5)
(5)
(6)
(6)
(6)
(6)
(7)
(7)
(6)
(5)
(5)
(4)
(5)
(10)
(11)
(11)
(11)
(7)
(7)
(7)
(8)
(8)
(5)
(8)
(7)
(6)
(4)
(3)
(3)
(3)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
(27)
(14)
0
(8)
(3)
(3)
(33)
(11)
128
99
(32)
(4)
(167)
(137)
(27)
(97)
(50)
(49)
3
(94)
(101)
(86)
(3)
66
15
(11)
8
(7)
(15)
41
(112)
(68)
(67)
(114)
(32)
(111)
(97)
(107)
81
79
46
58
(25)
(23)
(12)
(2)
(15)
(48)
(9)
(17)
7
36
6
15
(10)
101
88
77
Operating Income
344
N/A
401
+17%
530
+32%
653
+23%
804
+23%
904
+13%
921
+2%
851
-8%
789
-7%
691
-12%
702
+2%
867
+23%
1 050
+21%
1 284
+22%
1 319
+3%
1 300
-1%
1 116
-14%
836
-25%
715
-15%
693
-3%
641
-7%
534
-17%
660
+23%
510
-23%
482
-5%
536
+11%
373
-30%
374
+0%
371
-1%
413
+11%
306
-26%
316
+3%
352
+11%
531
+51%
662
+25%
758
+15%
897
+18%
966
+8%
948
-2%
906
-4%
973
+7%
904
-7%
927
+3%
951
+3%
782
-18%
700
-11%
561
-20%
410
-27%
328
-20%
493
+50%
498
+1%
646
+30%
977
+51%
1 560
+60%
1 953
+25%
3 042
+56%
3 875
+27%
4 262
+10%
4 345
+2%
3 592
-17%
2 782
-23%
781
-72%
2 098
+169%
2 023
-4%
2 054
+2%
724
-65%
280
-61%
(98)
N/A
(429)
-339%
Pre-Tax Income
Interest Income Expense
(115)
(97)
(99)
(89)
(95)
(72)
(82)
(119)
(134)
(115)
(112)
(105)
(111)
(127)
(137)
(128)
(130)
(123)
(119)
(114)
(111)
(115)
(115)
(124)
(138)
(170)
(162)
(157)
(134)
(68)
(23)
(20)
(5)
(39)
(40)
(38)
(35)
(24)
(22)
(17)
(104)
(78)
(52)
(28)
60
39
13
(31)
(89)
(109)
(129)
(131)
(112)
(28)
72
195
270
219
186
88
76
41
73
122
167
88
81
49
6
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
(41)
0
0
0
(65)
0
0
0
55
0
43
43
(13)
(13)
(5)
(4)
(6)
0
0
0
(80)
(0)
2
(76)
(161)
(162)
(202)
(126)
(46)
(45)
(9)
(8)
(5)
(5)
(5)
(6)
(3)
(4)
(6)
(6)
1
(1)
3
4
Gain/Loss on Disposition of Assets
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(2)
(2)
(6)
(6)
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
3
1
1
(7)
(7)
(9)
(14)
(21)
(21)
(15)
(13)
4
(160)
(152)
(152)
(169)
(15)
0
(15)
(10)
0
0
0
0
(0)
0
(0)
(0)
0
0
0
0
(0)
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(2)
(5)
(5)
(3)
22
25
24
Pre-Tax Income
231
N/A
304
+31%
432
+42%
557
+29%
701
+26%
824
+17%
824
+0%
708
-14%
632
-11%
556
-12%
571
+3%
766
+34%
779
+2%
1 003
+29%
1 030
+3%
1 003
-3%
970
-3%
714
-26%
581
-19%
569
-2%
531
-7%
419
-21%
545
+30%
386
-29%
344
-11%
325
-5%
211
-35%
217
+3%
237
+9%
280
+18%
283
+1%
296
+5%
346
+17%
547
+58%
622
+14%
763
+23%
904
+19%
930
+3%
913
-2%
885
-3%
865
-2%
821
-5%
874
+7%
923
+6%
842
-9%
659
-22%
574
-13%
380
-34%
162
-57%
222
+37%
207
-7%
313
+51%
738
+136%
1 486
+101%
1 980
+33%
3 227
+63%
4 137
+28%
4 476
+8%
4 526
+1%
3 675
-19%
2 853
-22%
819
-71%
2 165
+165%
2 133
-1%
2 210
+4%
810
-63%
383
-53%
(20)
N/A
(395)
-1 828%
Net Income
Tax Provision
(118)
(167)
(223)
(278)
(351)
(395)
(400)
(363)
(335)
(294)
(294)
(362)
(346)
(451)
(465)
(459)
(448)
(330)
(278)
(198)
(179)
(190)
(223)
(231)
(203)
(142)
(100)
(87)
(98)
(129)
(131)
(141)
(165)
(206)
(233)
(297)
(361)
(393)
(398)
(373)
(390)
(343)
(353)
(348)
(279)
(224)
(165)
(100)
(44)
(64)
(79)
(132)
(235)
(458)
(587)
(1 043)
(1 405)
(1 645)
(1 610)
(1 194)
(812)
(165)
(410)
(394)
(408)
(172)
(84)
(27)
40
Income from Continuing Operations
114
138
209
279
350
428
424
346
297
262
277
404
433
552
565
544
523
383
303
372
352
229
322
155
141
184
111
131
139
151
152
155
181
341
390
467
544
536
514
512
474
478
522
575
563
435
409
280
118
159
128
181
503
1 029
1 393
2 185
2 732
2 831
2 917
2 482
2 040
653
1 755
1 739
1 803
637
299
(48)
(356)
Income to Minority Interest
0
7
9
21
(2)
(5)
(5)
(0)
2
(0)
0
0
(0)
(2)
(2)
(2)
1
2
2
1
1
2
(0)
(1)
(3)
(5)
(3)
(1)
(2)
1
1
1
0
(6)
(18)
(32)
(46)
(53)
(54)
(55)
(51)
(60)
(60)
(55)
(52)
(31)
(25)
(18)
(11)
(12)
(8)
(19)
(45)
(95)
(131)
(209)
(316)
(338)
(366)
(327)
(232)
(213)
(197)
(193)
(197)
(176)
(135)
(95)
(64)
Equity Earnings Affiliates
(22)
(13)
0
(15)
3
(4)
0
(4)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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)
54
N/A
92
+72%
194
+110%
283
+45%
350
+24%
419
+20%
415
-1%
342
-18%
276
-19%
243
-12%
258
+6%
385
+49%
432
+12%
550
+27%
563
+2%
543
-4%
523
-4%
385
-26%
305
-21%
373
+23%
353
-5%
231
-35%
321
+39%
154
-52%
138
-10%
178
+29%
109
-39%
129
+19%
138
+6%
152
+11%
153
+0%
155
+2%
182
+17%
335
+84%
372
+11%
435
+17%
498
+15%
483
-3%
461
-5%
456
-1%
423
-7%
418
-1%
462
+11%
519
+12%
511
-2%
404
-21%
384
-5%
262
-32%
108
-59%
147
+37%
120
-18%
162
+34%
458
+183%
933
+104%
1 262
+35%
1 976
+57%
2 416
+22%
2 493
+3%
2 551
+2%
2 154
-16%
1 809
-16%
1 641
-9%
1 558
-5%
1 546
-1%
1 605
+4%
1 380
-14%
1 082
-22%
776
-28%
499
-36%
EPS (Diluted)
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0.01
N/A
0
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.03
+200%
0.04
+33%
0.06
+50%
0.08
+33%
0.08
N/A
0.08
N/A
0.07
-12%
0.06
-14%
0.05
-17%
0.05
N/A
0.05
N/A
0.05
N/A
0.04
-20%
0.03
-25%
0.02
-33%
0.01
-50%