PT Panorama Sentrawisata Tbk (IDX:PANR)
Indonesia
· Delayed Price · Currency is IDR 845.00
0.00 (0.00%)
Mar 27, 2025, 4:00 PM WIB
IDX:PANR 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Revenue | 3,094,277 | 2,858,881 | 1,526,643 | 239,240 | 793,212 | Upgrade
|
| Revenue Growth (YoY) | 8.23% | 87.27% | 538.12% | -69.84% | -59.35% | Upgrade
|
| Cost of Revenue | 2,730,986 | 2,551,861 | 1,380,396 | 231,030 | 731,939 | Upgrade
|
| Gross Profit | 363,291 | 307,020 | 146,247 | 8,210 | 61,273 | Upgrade
|
| Selling, General & Admin | 192,167 | 162,179 | 123,058 | 106,777 | 172,543 | Upgrade
|
| Other Operating Expenses | 1,783 | 616.14 | 764.08 | 678.69 | 14,702 | Upgrade
|
| Operating Expenses | 193,951 | 162,795 | 123,822 | 107,456 | 187,245 | Upgrade
|
| Operating Income | 169,341 | 144,225 | 22,426 | -99,246 | -125,972 | Upgrade
|
| Interest Expense | -41,868 | -51,951 | -42,773 | -54,862 | -67,671 | Upgrade
|
| Interest & Investment Income | 4,212 | 6,008 | 2,192 | 3,723 | 11,453 | Upgrade
|
| Earnings From Equity Investments | 30,296 | 26,403 | 13,436 | -15,423 | -42,832 | Upgrade
|
| Currency Exchange Gain (Loss) | 10,064 | 4,753 | 1,822 | 634.28 | 1,821 | Upgrade
|
| Other Non Operating Income (Expenses) | 859.96 | 28,653 | 24,104 | -3,160 | -17,286 | Upgrade
|
| EBT Excluding Unusual Items | 172,904 | 158,090 | 21,207 | -168,333 | -240,488 | Upgrade
|
| Gain (Loss) on Sale of Investments | 273,792 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 9,933 | 6,036 | 3,016 | Upgrade
|
| Pretax Income | 446,697 | 158,090 | 31,140 | -162,297 | -237,471 | Upgrade
|
| Income Tax Expense | 44,434 | 34,601 | 1,756 | -27,487 | -21,798 | Upgrade
|
| Earnings From Continuing Operations | 402,263 | 123,490 | 29,384 | -134,810 | -215,674 | Upgrade
|
| Minority Interest in Earnings | -66,931 | -60,374 | -17,140 | 31,534 | 37,701 | Upgrade
|
| Net Income | 335,332 | 63,116 | 12,244 | -103,275 | -177,973 | Upgrade
|
| Net Income to Common | 335,332 | 63,116 | 12,244 | -103,275 | -177,973 | Upgrade
|
| Net Income Growth | 431.30% | 415.50% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 1,375 | 1,200 | 1,200 | 1,200 | 1,200 | Upgrade
|
| Shares Outstanding (Diluted) | 1,375 | 1,200 | 1,200 | 1,200 | 1,200 | Upgrade
|
| Shares Change (YoY) | 14.56% | - | - | - | - | Upgrade
|
| EPS (Basic) | 243.93 | 52.60 | 10.20 | -86.06 | -148.31 | Upgrade
|
| EPS (Diluted) | 243.93 | 52.60 | 10.20 | -86.06 | -148.31 | Upgrade
|
| EPS Growth | 363.78% | 415.50% | - | - | - | Upgrade
|
| Free Cash Flow | 116,794 | 131,955 | 146,842 | -123,684 | -76,625 | Upgrade
|
| Free Cash Flow Per Share | 84.96 | 109.96 | 122.37 | -103.07 | -63.85 | Upgrade
|
| Gross Margin | 11.74% | 10.74% | 9.58% | 3.43% | 7.72% | Upgrade
|
| Operating Margin | 5.47% | 5.04% | 1.47% | -41.48% | -15.88% | Upgrade
|
| Profit Margin | 10.84% | 2.21% | 0.80% | -43.17% | -22.44% | Upgrade
|
| Free Cash Flow Margin | 3.77% | 4.62% | 9.62% | -51.70% | -9.66% | Upgrade
|
| EBITDA | 186,256 | 166,997 | 45,197 | -53,306 | -76,129 | Upgrade
|
| EBITDA Margin | 6.02% | 5.84% | 2.96% | -22.28% | -9.60% | Upgrade
|
| D&A For EBITDA | 16,915 | 22,772 | 22,772 | 45,940 | 49,843 | Upgrade
|
| EBIT | 169,341 | 144,225 | 22,426 | -99,246 | -125,972 | Upgrade
|
| EBIT Margin | 5.47% | 5.04% | 1.47% | -41.48% | -15.88% | Upgrade
|
| Effective Tax Rate | 9.95% | 21.89% | 5.64% | - | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.