PT Semacom Integrated Tbk (IDX:SEMA)
Indonesia · Delayed Price · Currency is IDR 120.00
0.00 (0.00%)
At close: Feb 27, 2026
PT Semacom Integrated Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 |
| 140,574 | 108,523 | 219,557 | 149,730 | 198,212 | 82,895 | |
Revenue Growth (YoY) | -22.58% | -50.57% | 46.63% | -24.46% | 139.11% | - |
Cost of Revenue | 110,588 | 81,065 | 183,668 | 109,847 | 152,177 | 58,892 |
Gross Profit | 29,986 | 27,458 | 35,889 | 39,884 | 46,035 | 24,003 |
Selling, General & Admin | 19,707 | 18,254 | 17,141 | 17,783 | 14,261 | 14,842 |
Other Operating Expenses | 1,814 | 1,695 | 2,744 | 5,085 | 3,823 | 1,214 |
Operating Expenses | 22,194 | 20,582 | 20,488 | 23,628 | 18,875 | 16,781 |
Operating Income | 7,792 | 6,876 | 15,401 | 16,256 | 27,160 | 7,222 |
Interest Expense | -6,157 | -6,229 | -3,769 | -3,269 | -7,580 | -334.81 |
Interest & Investment Income | 184.28 | 122.09 | 29.22 | 5.76 | 10.37 | - |
Currency Exchange Gain (Loss) | -1,214 | -127.16 | -412.98 | -1,020 | -360.18 | -71.69 |
Other Non Operating Income (Expenses) | 5,192 | 5,464 | 4,885 | 1,843 | 4,402 | -3,321 |
EBT Excluding Unusual Items | 5,797 | 6,106 | 16,133 | 13,816 | 23,633 | 3,495 |
Gain (Loss) on Sale of Assets | 4,525 | 61.5 | 492.61 | 301.5 | - | - |
Pretax Income | 10,321 | 6,167 | 16,626 | 14,118 | 23,633 | 3,495 |
Income Tax Expense | 825.22 | 1,504 | 3,334 | 3,374 | 4,068 | 549.53 |
Earnings From Continuing Operations | 9,496 | 4,663 | 13,292 | 10,744 | 19,565 | 2,945 |
Minority Interest in Earnings | -333.81 | 217.77 | -278.22 | 494.6 | -2,094 | 918.22 |
Net Income | 9,162 | 4,881 | 13,014 | 11,238 | 17,471 | 3,863 |
Net Income to Common | 9,162 | 4,881 | 13,014 | 11,238 | 17,471 | 3,863 |
Net Income Growth | -15.15% | -62.50% | 15.80% | -35.67% | 352.20% | - |
Shares Outstanding (Basic) | 1,347 | 1,347 | 1,347 | 1,314 | 1,000 | 216 |
Shares Outstanding (Diluted) | 1,347 | 1,347 | 1,347 | 1,314 | 1,000 | 216 |
Shares Change (YoY) | 0.00% | 0.00% | 2.55% | 31.37% | 362.96% | - |
EPS (Basic) | 6.80 | 3.62 | 9.66 | 8.55 | 17.47 | 17.89 |
EPS (Diluted) | 6.80 | 3.62 | 9.66 | 8.55 | 17.47 | 17.89 |
EPS Growth | -15.15% | -62.50% | 12.92% | -51.04% | -2.33% | - |
Free Cash Flow | -2,043 | -16,443 | -13,725 | -52,236 | 25,743 | -2,429 |
Free Cash Flow Per Share | -1.52 | -12.21 | -10.19 | -39.76 | 25.74 | -11.24 |
Dividend Per Share | - | - | - | - | 1.950 | - |
Gross Margin | 21.33% | 25.30% | 16.35% | 26.64% | 23.23% | 28.96% |
Operating Margin | 5.54% | 6.34% | 7.02% | 10.86% | 13.70% | 8.71% |
Profit Margin | 6.52% | 4.50% | 5.93% | 7.51% | 8.81% | 4.66% |
Free Cash Flow Margin | -1.45% | -15.15% | -6.25% | -34.89% | 12.99% | -2.93% |
EBITDA | 9,390 | 8,431 | 16,453 | 17,308 | 28,224 | 8,159 |
EBITDA Margin | 6.68% | 7.77% | 7.49% | 11.56% | 14.24% | 9.84% |
D&A For EBITDA | 1,599 | 1,555 | 1,052 | 1,052 | 1,063 | 937.08 |
EBIT | 7,792 | 6,876 | 15,401 | 16,256 | 27,160 | 7,222 |
EBIT Margin | 5.54% | 6.34% | 7.02% | 10.86% | 13.70% | 8.71% |
Effective Tax Rate | 7.99% | 24.39% | 20.05% | 23.90% | 17.21% | 15.72% |
Advertising Expenses | - | - | - | - | - | 1,900 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.