PT Smartfren Telecom Tbk (IDX:FREN)
Indonesia · Delayed Price · Currency is IDR 23.00
0.00 (0.00%)
Inactive · Last trade price on Apr 14, 2025
PT Smartfren Telecom Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Revenue | 11,419,725 | 11,655,708 | 11,202,579 | 10,456,829 | 9,407,883 |
Revenue Growth (YoY) | -2.02% | 4.04% | 7.13% | 11.15% | 34.63% |
Cost of Revenue | 718,362 | 4,467,472 | 4,315,573 | 3,822,035 | 3,632,083 |
Gross Profit | 10,701,363 | 7,188,236 | 6,887,006 | 6,634,793 | 5,775,800 |
Selling, General & Admin | 6,128,586 | 2,042,282 | 1,862,463 | 2,535,021 | 2,727,054 |
Operating Expenses | 11,010,712 | 6,644,534 | 6,263,884 | 6,387,605 | 6,560,475 |
Operating Income | -309,349 | 543,702 | 623,122 | 247,189 | -784,675 |
Interest Expense | - | -1,278,193 | -1,048,163 | -956,224 | -844,387 |
Interest & Investment Income | 121,854 | 4,576 | 1,647,251 | 130,030 | 7,205 |
Currency Exchange Gain (Loss) | 32,330 | 338,269 | -206,092 | -35,448 | -2,425 |
Other Non Operating Income (Expenses) | -1,131,198 | 237,155 | 41,508 | 54,616 | 33,323 |
EBT Excluding Unusual Items | -1,286,363 | -154,491 | 1,057,626 | -559,837 | -1,590,959 |
Gain (Loss) on Sale of Investments | - | -467,838 | - | - | - |
Gain (Loss) on Sale of Assets | - | 162,384 | 18,850 | - | - |
Other Unusual Items | - | 545,084 | - | -6,447 | -6,403 |
Pretax Income | -1,286,363 | 85,139 | 1,076,476 | -566,284 | -1,597,362 |
Income Tax Expense | 8,613 | 194,091 | 12,171 | -130,959 | -73,759 |
Earnings From Continuing Operations | -1,294,976 | -108,952 | 1,064,305 | -435,325 | -1,523,603 |
Minority Interest in Earnings | 54 | 26 | -76 | -4.03 | 11.81 |
Net Income | -1,294,922 | -108,926 | 1,064,229 | -435,329 | -1,523,591 |
Net Income to Common | -1,294,922 | -108,926 | 1,064,229 | -435,329 | -1,523,591 |
Shares Outstanding (Basic) | 430,207 | 335,388 | 317,808 | 313,332 | 309,412 |
Shares Outstanding (Diluted) | 430,207 | 335,388 | 317,808 | 313,332 | 309,412 |
Shares Change (YoY) | 28.27% | 5.53% | 1.43% | 1.27% | - |
EPS (Basic) | -3.01 | -0.32 | 3.35 | -1.39 | -4.92 |
EPS (Diluted) | -3.01 | -0.32 | 3.35 | -1.39 | -4.92 |
Free Cash Flow | 1,147,830 | 1,185,256 | 1,142,896 | 1,675,002 | -78,029 |
Free Cash Flow Per Share | 2.67 | 3.53 | 3.60 | 5.35 | -0.25 |
Gross Margin | 93.71% | 61.67% | 61.48% | 63.45% | 61.39% |
Operating Margin | -2.71% | 4.67% | 5.56% | 2.36% | -8.34% |
Profit Margin | -11.34% | -0.94% | 9.50% | -4.16% | -16.20% |
Free Cash Flow Margin | 10.05% | 10.17% | 10.20% | 16.02% | -0.83% |
EBITDA | 2,214,221 | 2,571,573 | 2,616,398 | 2,069,022 | 1,059,468 |
EBITDA Margin | 19.39% | 22.06% | 23.36% | 19.79% | 11.26% |
D&A For EBITDA | 2,523,570 | 2,027,871 | 1,993,276 | 1,821,833 | 1,844,144 |
EBIT | -309,349 | 543,702 | 623,122 | 247,189 | -784,675 |
EBIT Margin | -2.71% | 4.67% | 5.56% | 2.36% | -8.34% |
Effective Tax Rate | - | 227.97% | 1.13% | - | - |
Advertising Expenses | - | 1,023,771 | 942,419 | 874,129 | 834,638 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.