PT Indointernet Tbk. (IDX: EDGE)
3,870.00
+10.00 (0.26%)
Sep 9, 2024, 4:00 PM WIB
PT Indointernet Tbk. Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
Revenue | 1,001,719 | 950,409 | 822,222 | 587,766 | 475,673 | 344,753 | Upgrade
|
Revenue Growth (YoY) | 11.44% | 15.59% | 39.89% | 23.57% | 37.98% | 54.03% | Upgrade
|
Cost of Revenue | 543,334 | 525,988 | 507,962 | 386,224 | 299,120 | 187,583 | Upgrade
|
Gross Profit | 458,385 | 424,421 | 314,260 | 201,542 | 176,553 | 157,170 | Upgrade
|
Selling, General & Admin | 104,474 | 93,337 | 78,041 | 48,004 | 42,380 | 41,294 | Upgrade
|
Other Operating Expenses | 7,665 | 9,726 | 3,734 | 1,079 | -3,452 | 3,267 | Upgrade
|
Operating Expenses | 112,139 | 103,063 | 81,775 | 49,083 | 38,928 | 44,561 | Upgrade
|
Operating Income | 346,246 | 321,358 | 232,485 | 152,459 | 137,625 | 112,609 | Upgrade
|
Interest Expense | -305 | -359 | -495 | -192 | -181 | - | Upgrade
|
Interest & Investment Income | 2,827 | 2,890 | 5,238 | 7,565 | 8,484 | 3,003 | Upgrade
|
Earnings From Equity Investments | - | - | - | - | - | 96.26 | Upgrade
|
EBT Excluding Unusual Items | 348,768 | 323,889 | 237,228 | 159,832 | 145,928 | 115,708 | Upgrade
|
Gain (Loss) on Sale of Investments | - | - | - | - | - | -199.97 | Upgrade
|
Gain (Loss) on Sale of Assets | - | - | - | - | 7,394 | - | Upgrade
|
Pretax Income | 348,768 | 323,889 | 237,228 | 159,832 | 153,322 | 115,508 | Upgrade
|
Income Tax Expense | 76,891 | 70,624 | 51,057 | 35,959 | 34,702 | 28,685 | Upgrade
|
Earnings From Continuing Operations | 271,877 | 253,265 | 186,171 | 123,873 | 118,620 | 86,823 | Upgrade
|
Earnings From Discontinued Operations | - | - | - | - | 3,386 | 16,163 | Upgrade
|
Net Income to Company | 271,877 | 253,265 | 186,171 | 123,873 | 122,006 | 102,986 | Upgrade
|
Minority Interest in Earnings | -401 | -165 | -117 | -303 | -229 | -693.68 | Upgrade
|
Net Income | 271,476 | 253,100 | 186,054 | 123,570 | 121,777 | 102,293 | Upgrade
|
Net Income to Common | 271,476 | 253,100 | 186,054 | 123,570 | 121,777 | 102,293 | Upgrade
|
Net Income Growth | 14.25% | 36.04% | 50.57% | 1.47% | 19.05% | 39.40% | Upgrade
|
Shares Outstanding (Basic) | 2,020 | 2,020 | 2,020 | 1,987 | 1,616 | 1,616 | Upgrade
|
Shares Outstanding (Diluted) | 2,020 | 2,020 | 2,020 | 1,987 | 1,616 | 1,616 | Upgrade
|
Shares Change (YoY) | - | - | 1.69% | 22.92% | - | - | Upgrade
|
EPS (Basic) | 134.38 | 125.28 | 92.09 | 62.20 | 75.35 | 63.29 | Upgrade
|
EPS (Diluted) | 134.38 | 125.28 | 92.09 | 62.20 | 75.35 | 63.29 | Upgrade
|
EPS Growth | 14.25% | 36.04% | 48.06% | -17.45% | 19.05% | 39.40% | Upgrade
|
Free Cash Flow | -778,634 | -522,080 | -72,481 | -361,398 | -20,354 | 97,174 | Upgrade
|
Free Cash Flow Per Share | -385.41 | -258.42 | -35.88 | -181.92 | -12.59 | 60.12 | Upgrade
|
Gross Margin | 45.76% | 44.66% | 38.22% | 34.29% | 37.12% | 45.59% | Upgrade
|
Operating Margin | 34.57% | 33.81% | 28.28% | 25.94% | 28.93% | 32.66% | Upgrade
|
Profit Margin | 27.10% | 26.63% | 22.63% | 21.02% | 25.60% | 29.67% | Upgrade
|
Free Cash Flow Margin | -77.73% | -54.93% | -8.82% | -61.49% | -4.28% | 28.19% | Upgrade
|
EBITDA | 406,195 | 381,126 | 288,730 | 195,631 | 157,356 | 130,657 | Upgrade
|
EBITDA Margin | 40.55% | 40.10% | 35.12% | 33.28% | 33.08% | 37.90% | Upgrade
|
D&A For EBITDA | 59,949 | 59,768 | 56,245 | 43,172 | 19,731 | 18,048 | Upgrade
|
EBIT | 346,246 | 321,358 | 232,485 | 152,459 | 137,625 | 112,609 | Upgrade
|
EBIT Margin | 34.57% | 33.81% | 28.28% | 25.94% | 28.93% | 32.66% | Upgrade
|
Effective Tax Rate | 22.05% | 21.80% | 21.52% | 22.50% | 22.63% | 24.83% | Upgrade
|
Advertising Expenses | - | 1,423 | 867 | 209 | - | 142.01 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.