PT Smartfren Telecom Tbk (IDX: FREN)
Indonesia
· Delayed Price · Currency is IDR 25.00
0.00 (0.00%)
Nov 21, 2024, 4:14 PM WIB
PT Smartfren Telecom 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 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 - 2014 |
| Revenue | 11,569,258 | 11,655,708 | 11,202,579 | 10,456,829 | 9,407,883 | 6,987,805 | Upgrade
|
| Revenue Growth (YoY) | 0.21% | 4.04% | 7.13% | 11.15% | 34.63% | 27.28% | Upgrade
|
| Cost of Revenue | 4,819,795 | 4,467,472 | 4,315,573 | 3,822,035 | 3,632,083 | 2,892,815 | Upgrade
|
| Gross Profit | 6,749,463 | 7,188,236 | 6,887,006 | 6,634,793 | 5,775,800 | 4,094,990 | Upgrade
|
| Selling, General & Admin | 1,765,080 | 2,042,282 | 1,862,463 | 2,535,021 | 2,727,054 | 2,714,097 | Upgrade
|
| Operating Expenses | 6,689,046 | 6,644,534 | 6,263,884 | 6,387,605 | 6,560,475 | 6,397,279 | Upgrade
|
| Operating Income | 60,417 | 543,702 | 623,122 | 247,189 | -784,675 | -2,302,289 | Upgrade
|
| Interest Expense | -1,328,107 | -1,278,193 | -1,048,163 | -956,224 | -844,387 | -369,005 | Upgrade
|
| Interest & Investment Income | 28,624 | 4,576 | 1,647,251 | 130,030 | 7,205 | 7,043 | Upgrade
|
| Currency Exchange Gain (Loss) | 37,805 | 338,269 | -206,092 | -35,448 | -2,425 | 314,766 | Upgrade
|
| Other Non Operating Income (Expenses) | 404,929 | 237,155 | 41,508 | 54,616 | 33,323 | 16,292 | Upgrade
|
| EBT Excluding Unusual Items | -796,332 | -154,491 | 1,057,626 | -559,837 | -1,590,959 | -2,333,193 | Upgrade
|
| Gain (Loss) on Sale of Investments | -102,163 | -467,838 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 140,251 | 162,384 | 18,850 | - | - | - | Upgrade
|
| Other Unusual Items | 546,909 | 545,084 | - | -6,447 | -6,403 | -6,024 | Upgrade
|
| Pretax Income | -211,336 | 85,139 | 1,076,476 | -566,284 | -1,597,362 | -2,339,217 | Upgrade
|
| Income Tax Expense | 305,699 | 194,091 | 12,171 | -130,959 | -73,759 | -151,446 | Upgrade
|
| Earnings From Continuing Operations | -517,035 | -108,952 | 1,064,305 | -435,325 | -1,523,603 | -2,187,772 | Upgrade
|
| Minority Interest in Earnings | 43.63 | 26 | -76 | -4.03 | 11.81 | 52.25 | Upgrade
|
| Net Income | -516,991 | -108,926 | 1,064,229 | -435,329 | -1,523,591 | -2,187,720 | Upgrade
|
| Net Income to Common | -516,991 | -108,926 | 1,064,229 | -435,329 | -1,523,591 | -2,187,720 | Upgrade
|
| Shares Outstanding (Basic) | 394,867 | 335,388 | 317,808 | 313,332 | 309,412 | 309,412 | Upgrade
|
| Shares Outstanding (Diluted) | 394,867 | 335,388 | 317,808 | 313,332 | 309,412 | 309,412 | Upgrade
|
| Shares Change (YoY) | 18.57% | 5.53% | 1.43% | 1.27% | - | 42.83% | Upgrade
|
| EPS (Basic) | -1.31 | -0.32 | 3.35 | -1.39 | -4.92 | -7.07 | Upgrade
|
| EPS (Diluted) | -1.31 | -0.32 | 3.35 | -1.39 | -4.92 | -7.07 | Upgrade
|
| Free Cash Flow | 958,608 | 1,185,256 | 1,142,896 | 1,675,002 | -78,029 | -1,334,489 | Upgrade
|
| Free Cash Flow Per Share | 2.43 | 3.53 | 3.60 | 5.35 | -0.25 | -4.31 | Upgrade
|
| Gross Margin | 58.34% | 61.67% | 61.48% | 63.45% | 61.39% | 58.60% | Upgrade
|
| Operating Margin | 0.52% | 4.66% | 5.56% | 2.36% | -8.34% | -32.95% | Upgrade
|
| Profit Margin | -4.47% | -0.93% | 9.50% | -4.16% | -16.19% | -31.31% | Upgrade
|
| Free Cash Flow Margin | 8.29% | 10.17% | 10.20% | 16.02% | -0.83% | -19.10% | Upgrade
|
| EBITDA | 1,007,040 | 2,571,573 | 2,616,398 | 2,069,022 | 1,059,468 | -206,424 | Upgrade
|
| EBITDA Margin | 8.70% | 22.06% | 23.36% | 19.79% | 11.26% | -2.95% | Upgrade
|
| D&A For EBITDA | 946,623 | 2,027,871 | 1,993,276 | 1,821,833 | 1,844,144 | 2,095,865 | Upgrade
|
| EBIT | 60,417 | 543,702 | 623,122 | 247,189 | -784,675 | -2,302,289 | Upgrade
|
| EBIT Margin | 0.52% | 4.66% | 5.56% | 2.36% | -8.34% | -32.95% | Upgrade
|
| Effective Tax Rate | - | 227.97% | 1.13% | - | - | - | Upgrade
|
| Advertising Expenses | - | 1,023,771 | 942,419 | 874,129 | 834,638 | 546,791 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.