PT Satyamitra Kemas Lestari Tbk (IDX:SMKL)
Indonesia · Delayed Price · Currency is IDR 146.00
0.00 (0.00%)
Aug 31, 2026, 3:42 PM WIB
IDX:SMKL Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. 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 |
| 1,936,029 | 1,888,515 | 1,776,163 | 1,739,300 | 2,223,928 | 2,119,868 | |
Revenue Growth | 4.66% | 6.33% | 2.12% | -21.79% | 4.91% | 24.86% |
Cost of Revenue | 1,545,310 | 1,504,678 | 1,457,078 | 1,466,613 | 1,874,927 | 1,766,082 |
Gross Profit | 390,719 | 383,837 | 319,085 | 272,688 | 349,002 | 353,787 |
Selling, General & Admin | 288,264 | 267,298 | 234,161 | 204,400 | 211,048 | 163,533 |
Amortization of Goodwill & Intangibles | 712.25 | 367.71 | 1,267 | 1,162 | 1,089 | 1,064 |
Other Operating Expenses | 623.2 | 4,517 | 4,514 | 1,148 | 1,445 | 1,793 |
Operating Expenses | 298,453 | 278,998 | 246,559 | 212,179 | 218,732 | 172,881 |
Operating Income | 92,266 | 104,840 | 72,526 | 60,509 | 130,270 | 180,905 |
Interest Expense | -47,760 | -47,009 | -46,697 | -49,866 | -56,437 | -55,859 |
Interest & Investment Income | 3.69 | 4.69 | 4.44 | 4.17 | 4.05 | 6.5 |
Earnings From Equity Investments | -30.1 | -30.1 | - | - | - | - |
Currency Exchange Gain (Loss) | 791.35 | -1.14 | 4,487 | 47.03 | 7,595 | -72.63 |
Other Non Operating Income (Expenses) | 6,892 | -1,295 | -1,324 | 9,230 | 17,913 | 13,752 |
EBT Excluding Unusual Items | 52,164 | 56,509 | 28,996 | 19,925 | 99,344 | 138,732 |
Gain (Loss) on Sale of Investments | 88.48 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | 1,012 | 1,186 | -54.97 | 443.67 | 2,796 | 1,104 |
Other Unusual Items | - | - | 1,782 | - | - | - |
Pretax Income | 53,264 | 57,695 | 30,723 | 20,368 | 102,140 | 139,836 |
Income Tax Expense | 14,095 | 16,279 | 8,332 | 8,521 | 25,053 | 33,303 |
Earnings From Continuing Operations | 39,168 | 41,416 | 22,391 | 11,847 | 77,087 | 106,533 |
Minority Interest in Earnings | 511.85 | 98.56 | - | - | - | - |
Net Income | 39,680 | 41,514 | 22,391 | 11,847 | 77,087 | 106,533 |
Net Income to Common | 39,680 | 41,514 | 22,391 | 11,847 | 77,087 | 106,533 |
Net Income Growth | 124.50% | 85.40% | 89.01% | -84.63% | -27.64% | 163.36% |
Shares Outstanding (Basic) | 3,418 | 3,418 | 3,418 | 3,418 | 3,411 | 3,400 |
Shares Outstanding (Diluted) | 3,418 | 3,418 | 3,418 | 3,418 | 3,411 | 3,400 |
Shares Change | - | - | - | 0.21% | 0.33% | - |
EPS (Basic) | 11.61 | 12.15 | 6.55 | 3.47 | 22.60 | 31.33 |
EPS (Diluted) | 11.61 | 12.15 | 6.55 | 3.47 | 22.60 | 31.33 |
EPS Growth | 124.50% | 85.40% | 89.01% | -84.66% | -27.88% | 163.36% |
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 | -372,667 | -283,708 | -122,931 | 157,891 | -82,857 | 25,544 |
Free Cash Flow Per Share | -109.03 | -83.00 | -35.97 | 46.19 | -24.29 | 7.51 |
Dividend Per Share | 3.000 | 3.000 | 3.000 | 2.000 | 12.000 | 12.000 |
Dividend Growth | 0% | 0% | 50.00% | -83.33% | 0% | 50.00% |
Gross Margin | 20.18% | 20.32% | 17.96% | 15.68% | 15.69% | 16.69% |
Operating Margin | 4.77% | 5.55% | 4.08% | 3.48% | 5.86% | 8.53% |
Profit Margin | 2.05% | 2.20% | 1.26% | 0.68% | 3.47% | 5.03% |
Free Cash Flow Margin | -19.25% | -15.02% | -6.92% | 9.08% | -3.73% | 1.21% |
EBITDA | 155,484 | 166,360 | 132,799 | 119,243 | 183,262 | 230,169 |
EBITDA Margin | 8.03% | 8.81% | 7.48% | 6.86% | 8.24% | 10.86% |
D&A For EBITDA | 63,218 | 61,521 | 60,272 | 58,734 | 52,992 | 49,263 |
EBIT | 92,266 | 104,840 | 72,526 | 60,509 | 130,270 | 180,905 |
EBIT Margin | 4.77% | 5.55% | 4.08% | 3.48% | 5.86% | 8.53% |
Effective Tax Rate | 26.46% | 28.22% | 27.12% | 41.84% | 24.53% | 23.82% |