PT Samudera Indonesia Tbk (IDX: SMDR)
Indonesia
· Delayed Price · Currency is IDR 264.00
0.00 (0.00%)
Dec 20, 2024, 4:14 PM WIB
PT Samudera Indonesia Tbk Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 731.78 | 772.4 | 1,151 | 672.92 | 490.84 | 438.87 | Upgrade
|
| Revenue Growth (YoY) | -15.61% | -32.89% | 71.04% | 37.10% | 11.84% | -9.03% | Upgrade
|
| Cost of Revenue | 572.54 | 604.65 | 757.24 | 483.62 | 424.88 | 379.67 | Upgrade
|
| Gross Profit | 159.24 | 167.76 | 393.72 | 189.29 | 65.96 | 59.2 | Upgrade
|
| Selling, General & Admin | 47.17 | 47.42 | 50.92 | 42.76 | 39.24 | 39.49 | Upgrade
|
| Operating Expenses | 49.52 | 49.43 | 52.88 | 44.83 | 41.43 | 41.26 | Upgrade
|
| Operating Income | 109.71 | 118.33 | 340.84 | 144.46 | 24.53 | 17.94 | Upgrade
|
| Interest Expense | -26.71 | -22.4 | -13.29 | -10.35 | -10.35 | -11.44 | Upgrade
|
| Interest & Investment Income | 16.21 | 13.96 | 3.16 | 0.71 | 1.07 | 1.33 | Upgrade
|
| Earnings From Equity Investments | 2.23 | 6.07 | 2.55 | 2.45 | 1.72 | 1.54 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.49 | 4.1 | 0.5 | 1.78 | -0.52 | 1.29 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.71 | -0.37 | -1.89 | 0.77 | -1.35 | 0.39 | Upgrade
|
| EBT Excluding Unusual Items | 100.25 | 119.69 | 331.86 | 139.82 | 15.1 | 11.05 | Upgrade
|
| Gain (Loss) on Sale of Investments | 4.93 | 4.93 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.38 | 0.53 | 0.43 | 1.84 | -13.71 | -36.15 | Upgrade
|
| Asset Writedown | -14.36 | -14.36 | - | - | - | -31.1 | Upgrade
|
| Other Unusual Items | -4.24 | 7.18 | - | - | -1.04 | - | Upgrade
|
| Pretax Income | 88.41 | 118.55 | 332.45 | 142.39 | 0.34 | -55.06 | Upgrade
|
| Income Tax Expense | 9.07 | 8.55 | 5.45 | 3.31 | 2.66 | 5.16 | Upgrade
|
| Earnings From Continuing Operations | 79.34 | 110 | 327 | 139.08 | -2.32 | -60.22 | Upgrade
|
| Minority Interest in Earnings | -27.04 | -35.41 | -114.3 | -46.05 | -1.02 | 21.86 | Upgrade
|
| Net Income | 52.31 | 74.59 | 212.69 | 93.02 | -3.34 | -38.36 | Upgrade
|
| Net Income to Common | 52.31 | 74.59 | 212.69 | 93.02 | -3.34 | -38.36 | Upgrade
|
| Net Income Growth | -50.08% | -64.93% | 128.64% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | Upgrade
|
| Shares Outstanding (Diluted) | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | Upgrade
|
| EPS (Basic) | 0.00 | 0.00 | 0.01 | 0.01 | -0.00 | -0.00 | Upgrade
|
| EPS (Diluted) | 0.00 | 0.00 | 0.01 | 0.01 | -0.00 | -0.00 | Upgrade
|
| EPS Growth | -50.09% | -64.94% | 128.66% | - | - | - | Upgrade
|
| Free Cash Flow | 70.39 | 97.01 | 355.34 | 132.18 | 43.52 | 7.24 | Upgrade
|
| Free Cash Flow Per Share | 0.00 | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | Upgrade
|
| Dividend Per Share | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | 0.000 | Upgrade
|
| Dividend Growth | 1444.07% | 107.60% | -28.57% | 600.00% | 0% | -50.00% | Upgrade
|
| Gross Margin | 21.76% | 21.72% | 34.21% | 28.13% | 13.44% | 13.49% | Upgrade
|
| Operating Margin | 14.99% | 15.32% | 29.61% | 21.47% | 5.00% | 4.09% | Upgrade
|
| Profit Margin | 7.15% | 9.66% | 18.48% | 13.82% | -0.68% | -8.74% | Upgrade
|
| Free Cash Flow Margin | 9.62% | 12.56% | 30.87% | 19.64% | 8.87% | 1.65% | Upgrade
|
| EBITDA | 140.9 | 145.53 | 359.45 | 161.94 | 45.27 | 42.7 | Upgrade
|
| EBITDA Margin | 19.25% | 18.84% | 31.23% | 24.06% | 9.22% | 9.73% | Upgrade
|
| D&A For EBITDA | 31.19 | 27.2 | 18.61 | 17.48 | 20.73 | 24.76 | Upgrade
|
| EBIT | 109.71 | 118.33 | 340.84 | 144.46 | 24.53 | 17.94 | Upgrade
|
| EBIT Margin | 14.99% | 15.32% | 29.61% | 21.47% | 5.00% | 4.09% | Upgrade
|
| Effective Tax Rate | 10.26% | 7.22% | 1.64% | 2.32% | 781.34% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.