Metrics
Figures converted from IDR to USD at historical FX rates (frankfurter.app). Monetary statements are shown in US$ millions; per-share figures use the matching period rate. Filing links open the native figures from which each USD value was derived.
The numbers behind PT Trimegah Bangun Persada Tbk: as-reported financial statements and company metrics for FY2021–FY2025, traced to the source filings, opened with the share-price history those statements have to justify. Every linked USD figure opens the exact filing row containing the native reported value from which it was converted. Amounts in US$ millions unless noted.
Reading notes: Reporting currency is Indonesian Rupiah. The FY2023, FY2024 and FY2025 audited statements are 'Expressed in Millions of Rupiah'; all values in this tab are in Rp millions. The FY2022 Annual Report presents its consolidated statements in FULL Rupiah (e.g. Rp 8,229,175,648,515). FY2021 figures (cited from the FY2022 AR comparative column) therefore carry full-Rupiah citation anchors, while the displayed value is in Rp millions. FY2025 FY2024 are cited from the FY2025 Annual Report (which prints both years); FY2023 FY2022 from the FY2023 Annual Report; FY2021 from the FY2022 Annual Report comparative column. Revenue by segment: FY2021–FY2024 are reported on a GROSS basis (segment revenue including inter-segment sales, with a separate Eliminations line). In FY2025 the company changed the presentation to an EXTERNAL-customer basis, so the FY2025 Nickel Mining figure (Rp 7,178,132m) is external revenue and no eliminations line is shown (Nickel Processing sells only externally, so its figure is comparable across all years). FY2024 gross Nickel Mining revenue was Rp 8,324,375m (Rp 3,801,242m external + Rp 4,523,133m inter-segment eliminated).
Share Price — Available History Since January 2026
The stock closed at $0.05 on Jul 14, 2026 — down 46% over the window shown, trading between $0.04 and $0.09.
Source: market price feed, daily closes, Jan 2026–Jul 2026 — the feed marks this available history as partial. Price return only, excludes dividends. Prices converted from IDR to USD with date-matched or nearest-available FX.
FY2025 at a Glance
Revenue (US$ millions)
Operating income (US$ millions)
Net income (US$ millions)
Source: FY2025 consolidated statements [1] [2] [3] [4]. Click any linked figure to open the filing page with the row highlighted.
Revenue by Segment
| Revenue by Segment | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Nickel Processing | 550 | 462 | 1,350 | 1,436 | 1,347 |
| Nickel Mining | 108 | 262 | 488 | 516 | 431 |
| Eliminations (inter-segment) | (82) | (102) | (286) | (280) | — |
| Total revenue from contracts with customers | 576 | 622 | 1,551 | 1,672 | 1,778 |
| Total revenue from contracts with customers growth, derived | — | +8.0% | +149.4% | +7.8% | +6.3% |
Source: Segment Information note (Note 36/37/38). FY2021–FY2024 as reported on a gross basis with inter-segment eliminations; FY2025 on an external-customer basis (see notes). [5] [6] [7] [8]. Click any linked figure to open the filing page with the row highlighted.
Income Statement
| Income Statement | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026E |
|---|---|---|---|---|---|---|
| Revenue from contracts with customers | 576 | 622 | 1,551 | 1,672 | 1,778 | 371 |
| Cost of goods sold | (260) | (318) | (1,013) | (1,148) | (1,196) | — |
| Gross profit | 316 | 304 | 538 | 524 | 581 | — |
| Selling, general and administrative expenses | (66) | (58) | (94) | (99) | (76) | — |
| Operating profit | 250 | 259 | 457 | 444 | 503 | — |
| Finance income | 1 | 1 | 11 | 15 | 16 | — |
| Finance costs | (23) | (17) | (38) | (47) | (35) | — |
| Share in profit of associates | 50 | 190 | 103 | 125 | 245 | — |
| Profit before income tax | 278 | 432 | 531 | 538 | 729 | — |
| Income tax expense | (42) | (53) | (72) | (59) | (71) | — |
| Profit for the year | 145 | 298 | 459 | 478 | 658 | — |
| Owners of the parent | 138 | 303 | 365 | 396 | 537 | — |
| Non-controlling interests | 8 | (5) | 94 | 83 | 121 | — |
| Basic earnings per share (Rp, full amount) | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Revenue from contracts with customers growth, derived | — | +8.0% | +149.4% | +7.8% | +6.3% | -79.1% |
Source: Consolidated Statement of Profit or Loss and Other Comprehensive Income [1] [2] [3] [4]. Click any linked figure to open the filing page with the row highlighted.
Columns marked E are consensus analyst estimates shown alongside reported results for direct comparison; they are not company guidance.
Estimate source: analyst consensus (claude_web), as of 2026-07-14. Forecasts carry no filing page links. Consensus revenue sits well below the as-reported line for the last actual year — analysts often model a narrower revenue basis (e.g. net of interest or pass-through costs), so compare trends, not levels.
Balance Sheet
Source: Consolidated Statement of Financial Position [9] [10] [11] [12]. Click any linked figure to open the filing page with the row highlighted.
Cash Flow
Source: Consolidated Statement of Cash Flows [13] [14] [15] [16]. Click any linked figure to open the filing page with the row highlighted.
Long-Term Record
| Fiscal year | Total revenue | Operating profit | Net income | Basic EPS | Operating cash flow | Total equity |
|---|---|---|---|---|---|---|
| FY2019 | 482 | 175 | 75 | 0.00 | 156 | 418 |
| FY2020 | 285 | 87 | 6 | 0.00 | 46 | 594 |
| FY2021 | 576 | 250 | 145 | 0.00 | 128 | 668 |
| FY2022 | 622 | 259 | 298 | 0.01 | 229 | 925 |
| FY2023 | 1,551 | 457 | 459 | 0.01 | 441 | 1,845 |
| FY2024 | 1,672 | 444 | 478 | 0.01 | 354 | 2,260 |
| FY2025 | 1,778 | 503 | 658 | 0.01 | 516 | 2,805 |
Source: consolidated statements across filings; older years from the standardized feed [14] [1] [2] [9]. Click any linked figure to open the filing page with the row highlighted.
Analyst Consensus
Street ratings: Consensus: Strong Buy. Approximately 13 analysts covering — 12-13 Buy, 0 Hold, 0 Sell. Mean 12-month price target 1,569.54 IDR per Simply Wall St/Yahoo (13 analysts; high 1,900 / low 1,200 IDR); Investing.com shows a mean of 1,631.27 IDR (11-12 analysts, same 1,900/1,200 high-low). All figures in IDR.
Estimate source: analyst consensus (claude_web), as of 2026-07-14. Forecasts carry no filing page links. Consensus revenue sits well below the as-reported line for the last actual year — analysts often model a narrower revenue basis (e.g. net of interest or pass-through costs), so compare trends, not levels.
Traceability
239 of 251 figures on this page (95%) link to the filing page containing the native reported figure from which the USD value was converted — click a linked figure to open that source row. Unlinked figures come from standardized data feeds or pre-filing years.
Reporting currency is Indonesian Rupiah. The FY2023, FY2024 and FY2025 audited statements are 'Expressed in Millions of Rupiah'; all values in this tab are in Rp millions.
The FY2022 Annual Report presents its consolidated statements in FULL Rupiah (e.g. Rp 8,229,175,648,515). FY2021 figures (cited from the FY2022 AR comparative column) therefore carry full-Rupiah citation anchors, while the displayed value is in Rp millions.
FY2025 FY2024 are cited from the FY2025 Annual Report (which prints both years); FY2023 FY2022 from the FY2023 Annual Report; FY2021 from the FY2022 Annual Report comparative column.
Revenue by segment: FY2021–FY2024 are reported on a GROSS basis (segment revenue including inter-segment sales, with a separate Eliminations line). In FY2025 the company changed the presentation to an EXTERNAL-customer basis, so the FY2025 Nickel Mining figure (Rp 7,178,132m) is external revenue and no eliminations line is shown (Nickel Processing sells only externally, so its figure is comparable across all years). FY2024 gross Nickel Mining revenue was Rp 8,324,375m (Rp 3,801,242m external + Rp 4,523,133m inter-segment eliminated).
FY2024 segment revenue is cited to the FY2024 audited financial statements (Note 38, gross basis); FY2025 to the FY2025 audited financial statements (Note 37, external basis).
FY2019 and FY2020 long-term figures are from the standardized data feed (originally the IPO prospectus, in full Rupiah) and are shown without page links.
Quarterly balance sheet is point-in-time as printed in each interim report. Quarterly operating cash flow is derived from the printed year-to-date interim cash-flow statements (see the cash-flow statement note); the corpus has no quarterly cash-flow data feed for cross-check.
Analyst consensus estimates are available in data/estimates/analyst_estimates.json and are read directly by the renderer.
2 figure(s) differed between the data feed and the filing; the filing value is shown (see the run's metrics/metrics_tab.json for the audit trail).