PT Golden Eagle Energy Tbk (IDX: SMMT)
Indonesia
· Delayed Price · Currency is IDR 735.00
0.00 (0.00%)
Dec 2, 2024, 4:00 PM WIB
SMMT Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. 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 | 665,794 | 1,016,267 | 1,049,271 | 508,274 | 209,446 | 250,265 | Upgrade
|
| Revenue Growth (YoY) | -39.86% | -3.15% | 106.44% | 142.68% | -16.31% | 31.43% | Upgrade
|
| Cost of Revenue | 600,630 | 838,891 | 711,911 | 346,110 | 196,641 | 212,905 | Upgrade
|
| Gross Profit | 65,164 | 177,376 | 337,360 | 162,163 | 12,805 | 37,360 | Upgrade
|
| Selling, General & Admin | 28,000 | 63,954 | 58,774 | 36,563 | 34,296 | 27,264 | Upgrade
|
| Operating Expenses | 27,860 | 66,808 | 61,243 | 41,395 | 40,945 | 37,458 | Upgrade
|
| Operating Income | 37,304 | 110,568 | 276,117 | 120,768 | -28,140 | -97.87 | Upgrade
|
| Interest Expense | -7,108 | -7,108 | -6,600 | -16,875 | -13,035 | -15,451 | Upgrade
|
| Interest & Investment Income | 2,337 | 1,335 | 1,647 | 1,826 | 2,456 | 2,667 | Upgrade
|
| Earnings From Equity Investments | 98,876 | 185,660 | 185,137 | 150,919 | 21,207 | 7,761 | Upgrade
|
| Currency Exchange Gain (Loss) | -2,922 | 1,396 | -3,832 | -1,898 | -1,578 | 5,318 | Upgrade
|
| Other Non Operating Income (Expenses) | -55.05 | 752.26 | 1,024 | 909.16 | -4,825 | 6,037 | Upgrade
|
| EBT Excluding Unusual Items | 128,432 | 292,603 | 453,494 | 255,650 | -23,915 | 6,234 | Upgrade
|
| Gain (Loss) on Sale of Assets | 539.74 | 259.88 | 9,671 | 2,352 | 528.01 | - | Upgrade
|
| Other Unusual Items | -12,808 | -12,808 | - | - | - | - | Upgrade
|
| Pretax Income | 116,164 | 280,054 | 463,166 | 258,002 | -23,387 | 6,234 | Upgrade
|
| Income Tax Expense | 6,358 | 24,080 | 60,285 | 8,044 | - | - | Upgrade
|
| Earnings From Continuing Operations | 109,806 | 255,975 | 402,880 | 249,958 | -23,387 | 6,234 | Upgrade
|
| Minority Interest in Earnings | -3,039 | -11,539 | -40,548 | -16,520 | 6,858 | 591.09 | Upgrade
|
| Net Income | 106,767 | 244,436 | 362,332 | 233,438 | -16,529 | 6,825 | Upgrade
|
| Net Income to Common | 106,767 | 244,436 | 362,332 | 233,438 | -16,529 | 6,825 | Upgrade
|
| Net Income Growth | -56.88% | -32.54% | 55.22% | - | - | -91.09% | Upgrade
|
| Shares Outstanding (Basic) | 3,150 | 3,150 | 3,150 | 3,150 | 3,150 | 3,150 | Upgrade
|
| Shares Outstanding (Diluted) | 3,150 | 3,150 | 3,150 | 3,150 | 3,150 | 3,150 | Upgrade
|
| EPS (Basic) | 33.89 | 77.60 | 115.03 | 74.11 | -5.25 | 2.17 | Upgrade
|
| EPS (Diluted) | 33.89 | 77.60 | 115.03 | 74.11 | -5.25 | 2.17 | Upgrade
|
| EPS Growth | -56.88% | -32.54% | 55.22% | - | - | -91.09% | Upgrade
|
| Free Cash Flow | -15,972 | 16,785 | 283,712 | 96,012 | -4,362 | 22,303 | Upgrade
|
| Free Cash Flow Per Share | -5.07 | 5.33 | 90.07 | 30.48 | -1.38 | 7.08 | Upgrade
|
| Dividend Per Share | - | - | 122.000 | - | - | - | Upgrade
|
| Gross Margin | 9.79% | 17.45% | 32.15% | 31.90% | 6.11% | 14.93% | Upgrade
|
| Operating Margin | 5.60% | 10.88% | 26.32% | 23.76% | -13.44% | -0.04% | Upgrade
|
| Profit Margin | 16.04% | 24.05% | 34.53% | 45.93% | -7.89% | 2.73% | Upgrade
|
| Free Cash Flow Margin | -2.40% | 1.65% | 27.04% | 18.89% | -2.08% | 8.91% | Upgrade
|
| EBITDA | 220,499 | 278,355 | 437,667 | 178,607 | 16,641 | 48,204 | Upgrade
|
| EBITDA Margin | 33.12% | 27.39% | 41.71% | 35.14% | 7.95% | 19.26% | Upgrade
|
| D&A For EBITDA | 183,196 | 167,786 | 161,549 | 57,839 | 44,781 | 48,302 | Upgrade
|
| EBIT | 37,304 | 110,568 | 276,117 | 120,768 | -28,140 | -97.87 | Upgrade
|
| EBIT Margin | 5.60% | 10.88% | 26.32% | 23.76% | -13.44% | -0.04% | Upgrade
|
| Effective Tax Rate | 5.47% | 8.60% | 13.02% | 3.12% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.