Metrics

The numbers behind PT Grahaprima Suksesmandiri Tbk: as-reported financial statements and company metrics for FY2022–FY2025, traced to the source filings, opened with the share-price history those statements have to justify. Every linked figure opens the exact page of the filing it was printed on, with the statement row highlighted. Amounts in Rp million unless noted.

Reading notes: Reporting currency is the Indonesian Rupiah. All figures are shown in millions of Rupiah (Rp million); the audited statements are printed in full Rupiah, so each cited figure's anchor is the full-Rupiah amount as printed while the displayed value is that amount in millions. Per-share figures are in Rupiah per share as printed (Indonesian decimal comma converted to a point). Main columns FY2022–FY2025 are all sourced to the audited consolidated statements. FY2025 its FY2024 comparative come from the FY2025 Annual Report; FY2024 from the FY2024 Annual Report; FY2023 from the FY2023 Annual Report; FY2022 from the comparative column of the FY2023 Annual Report. The company's income/cash-flow data feed was empty this run (data/financials had only balance_sheet.json and segment.json); the income statement, cash-flow statement and revenue breakdown were extracted directly from the audited filings. Revenue breakdown uses Note 24/23 (external revenue disaggregated by service line: transportation services vs. body-building/Karoseri, split third-party vs. related-party). Body-building (Karoseri) external revenue began in FY2024.

Share Price — Available History Since February 2026

The stock closed at IDR 242.00 on Jul 31, 2026 — down 31% over the window shown, trading between IDR 161.00 and IDR 378.00.

Source: market price feed, daily closes, Feb 2026–Jul 2026 — the feed marks this available history as partial. Price return only, excludes dividends.

FY2025 at a Glance

Source: FY2025 consolidated statements [1] [2] [3]. Click any linked figure to open the filing page with the row highlighted.

Revenue by Service Line

Revenue by Service Line	FY2022	FY2023	FY2024	FY2025
Transportation services — third parties	214,560	343,641	402,537	570,584
Transportation services — related parties	1,316	1,275	3,669	14,457
Body builder (Karoseri) — third parties	—	—	11,461	71,264
Body builder (Karoseri) — related parties	—	—	11,261	—
Total revenue	215,876	344,917	428,929	656,305
Total revenue growth, derived	—	+59.8%	+24.4%	+53.0%

Source: Note 24/23 Revenues — consolidated revenue disaggregated by service to customers (transportation vs. body-building), third-party vs. related-party [4] [5] [6]. Click any linked figure to open the filing page with the row highlighted.

Income Statement

Source: Consolidated Statement of Profit or Loss and Other Comprehensive Income; FY2022 is the comparative column of the FY2023 annual report [1] [2] [3]. Click any linked figure to open the filing page with the row highlighted.

Balance Sheet

Balance Sheet	FY2022	FY2023	FY2024	FY2025
Cash and cash equivalents	8,760	16,057	8,528	19,696
Trade receivables — third parties	44,192	84,236	149,661	175,999
Total current assets	73,761	121,177	193,749	285,904
Fixed assets — net	541,989	716,111	795,448	956,116
Total assets	684,826	941,311	989,890	1,242,805
Total current liabilities	117,092	121,186	164,098	174,976
Bank loans — non-current	35,495	107,157	87,755	170,931
Consumer financing payables — non-current	304,495	274,090	198,954	222,273
Musyarakah financing — non-current	10,408	123,126	168,781	221,505
Total liabilities	488,840	659,150	669,483	856,251
Total equity	195,986	282,161	320,407	386,554

Source: Consolidated Statement of Financial Position; FY2022 is the comparative column of the FY2023 annual report [1] [7] [8] [2]. Click any linked figure to open the filing page with the row highlighted.

Cash Flow

Cash Flow	FY2022	FY2023	FY2024	FY2025
Net cash provided by operating activities	27,606	59,574	33,901	92,912
Proceeds from disposal of fixed assets	333	3,911	26,119	97,095
Acquisition of fixed assets	(2,458)	(106,159)	(37,544)	(60,531)
Net cash used in investing activities	(45,000)	(209,634)	(13,093)	13,125
Net cash provided by (used in) financing activities	8,921	200,079	(28,336)	(107,613)
Net increase (decrease) in cash and cash equivalents	(8,472)	50,019	(7,529)	(1,576)

Source: Consolidated Statement of Cash Flows (direct method); FY2022 is the comparative column of the FY2023 annual report. FY2024 financing and net-change figures are cited to the comparative column of the FY2025 annual report. [9] [10] [11] [12]. Click any linked figure to open the filing page with the row highlighted.

Long-Term Record

Fiscal year	Total revenue	Gross profit	Net profit	Net cash from operating activities	Total equity	Basic earnings per share
FY2021	147,187	71,001	7,788	—	95,615	—
FY2022	215,876	99,060	15,834	27,606	195,986	12.07
FY2023	344,917	157,796	33,432	59,574	282,161	18.54
FY2024	428,929	181,441	39,477	33,901	320,407	20.81
FY2025	656,305	224,320	69,277	92,912	386,554	36.48

Source: consolidated statements across filings; older years from the standardized feed [9] [1] [13]. Click any linked figure to open the filing page with the row highlighted.

Analyst Consensus

Street ratings: No sell-side analyst coverage. PT Grahaprima Suksesmandiri Tbk (GTRA, IDX) is covered by 0 analysts — no consensus price target and no buy/hold/sell ratings are published on any aggregator (Simply Wall St, stockanalysis.com, Yahoo Finance all show n/a). The only forward figure available is management's own FY2025 revenue guidance of ~Rp 500 billion (~+16.5% YoY), which is company guidance, not an analyst estimate.

Estimate source: analyst consensus (claude_web), as of 2026-08-01. Forecasts carry no filing page links.

Traceability

165 of 183 figures on this page (90%) link to the filing page where they are printed — click a linked figure to open the source PDF at that page with the row highlighted. Unlinked figures come from standardized data feeds or pre-filing years.

• Reporting currency is the Indonesian Rupiah. All figures are shown in millions of Rupiah (Rp million); the audited statements are printed in full Rupiah, so each cited figure's anchor is the full-Rupiah amount as printed while the displayed value is that amount in millions. Per-share figures are in Rupiah per share as printed (Indonesian decimal comma converted to a point).

• Main columns FY2022–FY2025 are all sourced to the audited consolidated statements. FY2025 its FY2024 comparative come from the FY2025 Annual Report; FY2024 from the FY2024 Annual Report; FY2023 from the FY2023 Annual Report; FY2022 from the comparative column of the FY2023 Annual Report.

• The company's income/cash-flow data feed was empty this run (data/financials had only balance_sheet.json and segment.json); the income statement, cash-flow statement and revenue breakdown were extracted directly from the audited filings.

• Revenue breakdown uses Note 24/23 (external revenue disaggregated by service line: transportation services vs. body-building/Karoseri, split third-party vs. related-party). Body-building (Karoseri) external revenue began in FY2024.

• FY2021 long-term figures are from the Financial Performance Highlights table (in millions of Rupiah) in the FY2023 Annual Report (marked '2021*' by the company); FY2020 and earlier are not disclosed in the corpus.

• GTRA's capital structure is dominated by asset-financing debt for its truck fleet — bank loans, consumer-financing payables, and Islamic musyarakah financing — shown as separate non-current lines on the balance sheet.

• Quarterly income-statement single quarters are derived from the printed year-to-date interim statements; the FY2025 corpus contains interims through Q3 (9M), so Q4 FY25 is derived from the full-year audited total minus the 9-month YTD.

• 3 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).