PT Samindo Resources Tbk (IDX:MYOH)
Indonesia · Delayed Price · Currency is IDR 1,045.00
+15.00 (1.46%)
Sep 18, 2026, 4:06 PM WIB
PT Samindo Resources Tbk Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 |
| 168.39 | 163.97 | 179.56 | 134.19 | 141.51 | 160.66 | |
Revenue Growth | -3.64% | -8.68% | 33.81% | -5.17% | -11.92% | -7.38% |
Cost of Revenue | 139.59 | 138.03 | 143.51 | 108.64 | 114.6 | 120.19 |
Gross Profit | 28.8 | 25.95 | 36.04 | 25.54 | 26.92 | 40.47 |
Selling, General & Admin | 9.58 | 9.54 | 10.69 | 7.13 | 6.33 | 7.36 |
Amortization of Goodwill & Intangibles | 0.03 | 0.04 | 0.04 | - | - | - |
Other Operating Expenses | 0.16 | 0.16 | 0.2 | 0.14 | 0.46 | 0.18 |
Operating Expenses | 9.48 | 9.54 | 14.35 | 7.71 | 7.15 | 7.94 |
Operating Income | 19.32 | 16.4 | 21.7 | 17.84 | 19.77 | 32.53 |
Interest Expense | -1.57 | -1.72 | -2.73 | -0.47 | -0.07 | -0.04 |
Interest & Investment Income | 4.36 | 4.62 | 5.06 | 4.36 | 1.3 | 1.19 |
Currency Exchange Gain (Loss) | -5.22 | -1.91 | -2.61 | 0.39 | -3.24 | -0.23 |
Other Non Operating Income (Expenses) | 1.53 | 1.17 | 1.45 | 0.48 | 0.94 | 1.15 |
EBT Excluding Unusual Items | 18.43 | 18.56 | 22.88 | 22.6 | 18.7 | 34.6 |
Asset Writedown | - | - | -0.55 | - | - | - |
Pretax Income | 18.43 | 18.56 | 22.33 | 22.6 | 18.7 | 34.6 |
Income Tax Expense | 4.18 | 3.57 | 6.13 | 4.1 | 4.6 | 7.64 |
Earnings From Continuing Operations | 14.25 | 14.99 | 16.2 | 18.5 | 14.1 | 26.96 |
Minority Interest in Earnings | -0.02 | -0.05 | -0.27 | -0.01 | -0.03 | -0.03 |
Net Income | 14.24 | 14.94 | 15.92 | 18.48 | 14.07 | 26.93 |
Net Income to Common | 14.24 | 14.94 | 15.92 | 18.48 | 14.07 | 26.93 |
Net Income Growth | -25.88% | -6.17% | -13.84% | 31.34% | -47.74% | 19.62% |
Shares Outstanding (Basic) | 2,206 | 2,206 | 2,206 | 2,206 | 2,206 | 2,206 |
Shares Outstanding (Diluted) | 2,206 | 2,206 | 2,206 | 2,206 | 2,206 | 2,206 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
EPS (Diluted) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
EPS Growth | -25.88% | -5.96% | -14.04% | 31.35% | -47.73% | 19.58% |
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 | 20.67 | 34.08 | 33.95 | 23.55 | 12.76 | 55.92 |
Free Cash Flow Per Share | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 |
Dividend Per Share | 0.004 | 0.004 | 0.004 | 0.001 | 0.003 | 0.002 |
Dividend Growth | 0% | 0% | 166.91% | -57.23% | 40.09% | -66.62% |
Gross Margin | 17.10% | 15.82% | 20.07% | 19.04% | 19.02% | 25.19% |
Operating Margin | 11.47% | 10.00% | 12.08% | 13.29% | 13.97% | 20.25% |
Profit Margin | 8.45% | 9.11% | 8.87% | 13.77% | 9.94% | 16.76% |
Free Cash Flow Margin | 12.27% | 20.79% | 18.91% | 17.55% | 9.02% | 34.81% |
EBITDA | 33.62 | 31.04 | 35.29 | 23.7 | 26.23 | 41.1 |
EBITDA Margin | 19.96% | 18.93% | 19.65% | 17.66% | 18.54% | 25.58% |
D&A For EBITDA | 14.3 | 14.64 | 13.59 | 5.86 | 6.46 | 8.57 |
EBIT | 19.32 | 16.4 | 21.7 | 17.84 | 19.77 | 32.53 |
EBIT Margin | 11.47% | 10.00% | 12.08% | 13.29% | 13.97% | 20.25% |
Effective Tax Rate | 22.66% | 19.22% | 27.45% | 18.16% | 24.58% | 22.08% |