PT Techno9 Indonesia Tbk (IDX:NINE)

PT Techno9 Indonesia Tbk Income Statement

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	9,016	14,775	19,849	6,531	1,900
Revenue Growth (YoY)	-38.98%	-25.56%	203.91%	243.73%	-
Cost of Revenue	7,099	10,931	14,076	2,869	861.1
Gross Profit	1,918	3,844	5,773	3,663	1,039
Selling, General & Admin	9,364	8,801	3,022	2,616	1,658
Other Operating Expenses	-	-	-	-	13
Operating Expenses	9,364	8,801	3,022	2,616	1,671
Operating Income	-7,446	-4,957	2,751	1,047	-631.98
Interest Expense	-299.33	-255.57	-314.53	-436.16	-152.74
Interest & Investment Income	0	86.44	0.87	0.01	6.47
Other Non Operating Income (Expenses)	-13	-22.33	-12.09	-58.69	-96.6
Pretax Income	-7,759	-5,149	2,425	551.91	-874.85
Income Tax Expense	-1,714	-1,096	618	225.94	-217.44
Net Income	-6,044	-4,053	1,807	325.97	-657.41
Net Income to Common	-6,044	-4,053	1,807	325.97	-657.41
Net Income Growth	-	-	454.28%	-	-
Shares Outstanding (Basic)	2,157	2,157	1,756	457	51
Shares Outstanding (Diluted)	2,157	2,157	1,756	457	51
Shares Change (YoY)	-	22.81%	284.12%	796.54%	-
EPS (Basic)	-2.80	-1.88	1.03	0.71	-12.89
EPS (Diluted)	-2.80	-1.88	1.03	0.71	-12.89
EPS Growth	-	-	44.30%	-	-
Free Cash Flow	466.5	-1,981	-15,074	-5,028	-2,800
Free Cash Flow Per Share	0.22	-0.92	-8.58	-11.00	-54.89
Gross Margin	21.27%	26.02%	29.08%	56.08%	54.68%
Operating Margin	-82.58%	-33.55%	13.86%	16.03%	-33.26%
Profit Margin	-67.04%	-27.43%	9.10%	4.99%	-34.60%
Free Cash Flow Margin	5.17%	-13.41%	-75.95%	-76.99%	-147.34%
EBITDA	-6,118	-3,629	3,543	1,826	-388.52
EBITDA Margin	-67.86%	-24.56%	17.85%	27.96%	-20.45%
D&A For EBITDA	1,328	1,328	792.16	779.61	243.46
EBIT	-7,446	-4,957	2,751	1,047	-631.98
EBIT Margin	-82.58%	-33.55%	13.86%	16.03%	-33.26%
Effective Tax Rate	-	-	25.49%	40.94%	-

Updated Sep 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.