PT Data Sinergitama Jaya Tbk (IDX:ELIT)
Indonesia · Delayed Price · Currency is IDR 171.00
+2.00 (1.18%)
Aug 12, 2026, 4:14 PM WIB
IDX:ELIT Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 390,745 | 462,858 | 478,317 | 319,583 | 178,623 | 90,692 | |
Revenue Growth | -22.88% | -3.23% | 49.67% | 78.92% | 96.96% | 94.12% |
Cost of Revenue | 273,482 | 338,529 | 362,863 | 246,223 | 131,644 | 61,973 |
Gross Profit | 117,263 | 124,329 | 115,454 | 73,360 | 46,979 | 28,719 |
Selling, General & Admin | 54,193 | 58,786 | 54,059 | 39,772 | 24,096 | 14,005 |
Amortization of Goodwill & Intangibles | 9,090 | 11,100 | 15,437 | 7,324 | 2,054 | 1,460 |
Other Operating Expenses | 8,248 | 8,158 | 5,946 | 11,700 | 9,682 | 2,368 |
Operating Expenses | 83,115 | 89,235 | 82,267 | 63,710 | 38,364 | 20,808 |
Operating Income | 34,148 | 35,094 | 33,187 | 9,650 | 8,616 | 7,911 |
Interest Expense | -3,112 | -3,769 | -1,768 | -2,191 | -805.37 | -1,094 |
Interest & Investment Income | 307.89 | 307.89 | 320.78 | 122.2 | 32.29 | 26.84 |
Earnings From Equity Investments | -123.25 | 2,577 | - | - | - | - |
Currency Exchange Gain (Loss) | 102.74 | 1,206 | -1,235 | -1,121 | - | -1.45 |
Other Non Operating Income (Expenses) | -650.5 | 1,339 | 4,685 | 15,735 | 4,601 | 460.01 |
EBT Excluding Unusual Items | 30,672 | 36,756 | 35,190 | 22,195 | 12,444 | 7,302 |
Gain (Loss) on Sale of Assets | 10,921 | 6,555 | -124.6 | - | - | - |
Pretax Income | 41,593 | 43,311 | 35,065 | 22,195 | 12,444 | 7,302 |
Income Tax Expense | 7,858 | 9,595 | 9,199 | 5,099 | 2,804 | 2,410 |
Earnings From Continuing Operations | 33,735 | 33,716 | 25,866 | 17,096 | 9,640 | 4,892 |
Minority Interest in Earnings | - | - | 11.21 | -52.02 | 72.59 | - |
Net Income | 33,735 | 33,716 | 25,878 | 17,044 | 9,712 | 4,892 |
Net Income to Common | 33,735 | 33,716 | 25,878 | 17,044 | 9,712 | 4,892 |
Net Income Growth | 16.17% | 30.29% | 51.83% | 75.49% | 98.54% | 56.78% |
Shares Outstanding (Basic) | 2,020 | 2,025 | 2,024 | 2,031 | 688 | 520 |
Shares Outstanding (Diluted) | 2,020 | 2,025 | 2,024 | 2,031 | 688 | 520 |
Shares Change | - | 0.07% | -0.37% | 195.31% | 32.29% | - |
EPS (Basic) | 16.70 | 16.65 | 12.79 | 8.39 | 14.12 | 9.41 |
EPS (Diluted) | 16.70 | 16.65 | 12.79 | 8.39 | 14.12 | 9.41 |
EPS Growth | 16.17% | 30.19% | 52.39% | -40.58% | 50.08% | 56.78% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 60,030 | 24,703 | 33,560 | -11,451 | 7,297 | 28,721 |
Free Cash Flow Per Share | 29.72 | 12.20 | 16.58 | -5.64 | 10.61 | 55.23 |
Dividend Per Share | - | - | 5.000 | 5.000 | 3.500 | 25.000 |
Dividend Growth | - | - | 0% | 42.86% | -86.00% | - |
Gross Margin | 30.01% | 26.86% | 24.14% | 22.96% | 26.30% | 31.67% |
Operating Margin | 8.74% | 7.58% | 6.94% | 3.02% | 4.82% | 8.72% |
Profit Margin | 8.63% | 7.28% | 5.41% | 5.33% | 5.44% | 5.39% |
Free Cash Flow Margin | 15.36% | 5.34% | 7.02% | -3.58% | 4.08% | 31.67% |
EBITDA | 41,923 | 51,321 | 45,427 | 19,300 | 11,472 | 10,891 |
EBITDA Margin | 10.73% | 11.09% | 9.50% | 6.04% | 6.42% | 12.01% |
D&A For EBITDA | 7,775 | 16,227 | 12,239 | 9,651 | 2,857 | 2,981 |
EBIT | 34,148 | 35,094 | 33,187 | 9,650 | 8,616 | 7,911 |
EBIT Margin | 8.74% | 7.58% | 6.94% | 3.02% | 4.82% | 8.72% |
Effective Tax Rate | 18.89% | 22.15% | 26.23% | 22.97% | 22.53% | 33.01% |