PT Era Media Sejahtera Tbk (IDX:DOOH)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
143.00
-5.00 (-3.38%)
Aug 5, 2025, 2:49 PM WIB

IDX:DOOH Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21
167,105153,559172,56041,25226,981
Revenue Growth (YoY)
5.13%-11.01%318.31%52.89%-
Cost of Revenue
130,804130,069159,74531,92617,866
Gross Profit
36,30123,49012,8159,3259,115
Selling, General & Admin
29,37620,30511,2697,8056,392
Other Operating Expenses
3,159875.5340.98693.0916.53
Operating Expenses
32,70821,30811,6818,6896,418
Operating Income
3,5932,1821,134636.442,697
Interest Expense
--61.37-9.83-31.94-
Interest & Investment Income
327.55500.1253.035.680.74
Currency Exchange Gain (Loss)
--0.88--
Other Non Operating Income (Expenses)
5.28144.95-1,016153.51-1.77
EBT Excluding Unusual Items
3,9262,765362.41763.692,696
Other Unusual Items
556.09556.09---
Pretax Income
4,4823,321362.41763.692,696
Income Tax Expense
1,3871,403-73.25380.98573.96
Earnings From Continuing Operations
3,0951,919435.65382.712,122
Minority Interest in Earnings
-428.38-79.6-7.860.59-
Net Income
2,6661,839427.8383.32,122
Net Income to Common
2,6661,839427.8383.32,122
Net Income Growth
34.24%329.94%11.61%-81.93%-
Shares Outstanding (Basic)
7,7387,7386,0322,54961
Shares Outstanding (Diluted)
7,7387,7386,0322,54961
Shares Change (YoY)
28.29%28.28%136.66%4049.11%-
EPS (Basic)
0.340.240.070.1534.54
EPS (Diluted)
0.340.240.070.1534.54
EPS Growth
4.63%235.15%-52.84%-99.56%-
Free Cash Flow
-40,258-23,631-141,240-57,824-3,159
Free Cash Flow Per Share
-5.20-3.05-23.42-22.69-51.43
Gross Margin
21.72%15.30%7.43%22.61%33.78%
Operating Margin
2.15%1.42%0.66%1.54%9.99%
Profit Margin
1.60%1.20%0.25%0.93%7.86%
Free Cash Flow Margin
-24.09%-15.39%-81.85%-140.18%-11.71%
EBITDA
23,02121,59619,0427,4412,706
EBITDA Margin
13.78%14.06%11.04%18.04%10.03%
D&A For EBITDA
19,42819,41417,9086,8049.83
EBIT
3,5932,1821,134636.442,697
EBIT Margin
2.15%1.42%0.66%1.54%9.99%
Effective Tax Rate
30.95%42.23%-49.89%21.29%
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.