PT Sinergi Multi Lestarindo Tbk (IDX:SMLE)
Indonesia · Delayed Price · Currency is IDR 97.00
-2.00 (-2.02%)
Jun 3, 2026, 4:03 PM WIB
IDX:SMLE 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 | Mar '26 Mar 31, 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 |
| 209,057 | 219,018 | 224,841 | 185,478 | 144,221 | 126,554 | |
Revenue Growth (YoY) | -5.29% | -2.59% | 21.22% | 28.61% | 13.96% | 36.59% |
Cost of Revenue | 157,094 | 163,254 | 167,424 | 138,653 | 108,133 | 94,833 |
Gross Profit | 51,963 | 55,764 | 57,418 | 46,825 | 36,089 | 31,721 |
Selling, General & Admin | 46,139 | 46,555 | 44,823 | 37,748 | 24,719 | 21,626 |
Other Operating Expenses | 32.96 | 32.96 | 21.65 | 806.84 | 33 | - |
Operating Expenses | 46,172 | 46,588 | 44,844 | 38,555 | 24,752 | 21,626 |
Operating Income | 5,792 | 9,175 | 12,574 | 8,270 | 11,337 | 10,095 |
Interest Expense | -4,526 | -4,853 | -2,896 | -2,611 | -2,320 | -2,445 |
Interest & Investment Income | 804.27 | 734.96 | 152.11 | 7.61 | 9.01 | 9.69 |
Currency Exchange Gain (Loss) | -2,638 | -1,670 | 122.04 | -491.31 | -1,165 | -70.48 |
Other Non Operating Income (Expenses) | -2,950 | -2,902 | -3,302 | -810.02 | -297.43 | -878.39 |
EBT Excluding Unusual Items | -3,518 | 485.58 | 6,650 | 4,366 | 7,564 | 6,711 |
Gain (Loss) on Sale of Assets | 169 | 168 | 123 | - | 264.71 | 65.61 |
Pretax Income | -3,349 | 653.58 | 6,773 | 4,366 | 7,828 | 6,776 |
Income Tax Expense | 209.35 | 398.38 | 1,746 | 1,242 | 1,861 | 1,801 |
Earnings From Continuing Operations | -3,558 | 255.19 | 5,027 | 3,124 | 5,967 | 4,975 |
Minority Interest in Earnings | 0.67 | 0.67 | 0.32 | - | - | - |
Net Income | -3,558 | 255.86 | 5,027 | 3,124 | 5,967 | 4,975 |
Net Income to Common | -3,558 | 255.86 | 5,027 | 3,124 | 5,967 | 4,975 |
Net Income Growth | - | -94.91% | 60.92% | -47.65% | 19.93% | 38.28% |
Shares Outstanding (Basic) | 2,328 | 2,328 | 2,328 | 1,347 | 253 | 250 |
Shares Outstanding (Diluted) | 2,328 | 2,328 | 2,328 | 1,347 | 253 | 250 |
Shares Change (YoY) | 11.52% | 0.00% | 72.87% | 432.50% | 1.16% | - |
EPS (Basic) | -1.53 | 0.11 | 2.16 | 2.32 | 23.59 | 19.90 |
EPS (Diluted) | -1.53 | 0.11 | 2.16 | 2.32 | 23.59 | 19.90 |
EPS Growth | - | -94.91% | -6.91% | -90.17% | 18.55% | 38.28% |
Free Cash Flow | 14,485 | 2,096 | -46,411 | -1,608 | 886.55 | 3,035 |
Free Cash Flow Per Share | 6.22 | 0.90 | -19.93 | -1.19 | 3.50 | 12.14 |
Dividend Per Share | - | - | - | - | 10.740 | - |
Gross Margin | 24.86% | 25.46% | 25.54% | 25.25% | 25.02% | 25.06% |
Operating Margin | 2.77% | 4.19% | 5.59% | 4.46% | 7.86% | 7.98% |
Profit Margin | -1.70% | 0.12% | 2.24% | 1.68% | 4.14% | 3.93% |
Free Cash Flow Margin | 6.93% | 0.96% | -20.64% | -0.87% | 0.61% | 2.40% |
EBITDA | 6,406 | 11,250 | 13,820 | 9,399 | 12,538 | 11,465 |
EBITDA Margin | 3.06% | 5.14% | 6.15% | 5.07% | 8.69% | 9.06% |
D&A For EBITDA | 613.74 | 2,074 | 1,246 | 1,128 | 1,201 | 1,370 |
EBIT | 5,792 | 9,175 | 12,574 | 8,270 | 11,337 | 10,095 |
EBIT Margin | 2.77% | 4.19% | 5.59% | 4.46% | 7.86% | 7.98% |
Effective Tax Rate | - | 60.96% | 25.78% | 28.44% | 23.77% | 26.58% |
Advertising Expenses | - | 877.15 | 897.28 | 712.44 | 719.28 | 194.65 |