PT Cerestar Indonesia Tbk 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
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
Revenue	6,062,719	5,874,660	3,612,966	3,420,557	1,779,370
Revenue Growth (YoY)	21.43%	62.60%	5.63%	92.23%	-
Cost of Revenue	5,869,824	5,658,315	3,322,328	3,150,245	1,603,384
Gross Profit	192,894	216,345	290,638	270,312	175,986
Selling, General & Admin	58,545	67,030	66,505	38,197	32,601
Other Operating Expenses	-36,700	1,073	18,025	136,286	25,961
Operating Expenses	21,846	68,103	84,530	174,483	58,562
Operating Income	171,049	148,242	206,109	95,829	117,424
Interest Expense	-150,462	-144,236	-100,375	-64,814	-86,877
Interest & Investment Income	0.34	1,030	1,840	0.58	0.56
Currency Exchange Gain (Loss)	-20,791	-653.77	-32,267	7,359	-4,832
Other Non Operating Income (Expenses)	-21,340	-2,152	-4,053	-4,377	-3,009
EBT Excluding Unusual Items	-21,543	2,230	71,254	33,997	22,707
Other Unusual Items	-	-	-	-42,344	-39,929
Pretax Income	-21,543	2,230	71,254	-8,347	-17,222
Income Tax Expense	-6,191	673.53	21,566	7,195	-17,222
Earnings From Continuing Operations	-15,352	1,556	49,688	-15,542	-
Minority Interest in Earnings	0	-0.02	0	0	-
Net Income	-15,352	1,556	49,688	-15,542	-
Net Income to Common	-15,352	1,556	49,688	-15,542	-
Net Income Growth	-	-96.87%	-	-	-
Shares Outstanding (Basic)	7,945	7,945	7,173	583	-
Shares Outstanding (Diluted)	7,945	7,945	7,173	583	-
Shares Change (YoY)	-0.03%	10.77%	1130.68%	-	-
EPS (Basic)	-1.93	0.20	6.93	-26.67	-
EPS (Diluted)	-1.93	0.20	6.93	-26.67	-
EPS Growth	-	-97.17%	-	-	-
Free Cash Flow	78,310	-268,039	-771,793	-142,420	923,615
Free Cash Flow Per Share	9.86	-33.74	-107.60	-244.36	-
Dividend Per Share	-	-	1.250	-	-
Gross Margin	3.18%	3.68%	8.04%	7.90%	9.89%
Operating Margin	2.82%	2.52%	5.70%	2.80%	6.60%
Profit Margin	-0.25%	0.03%	1.38%	-0.45%	-
Free Cash Flow Margin	1.29%	-4.56%	-21.36%	-4.16%	51.91%
EBITDA	227,534	201,765	256,545	138,067	151,364
EBITDA Margin	3.75%	3.43%	7.10%	4.04%	8.51%
D&A For EBITDA	56,485	53,522	50,436	42,238	33,939
EBIT	171,049	148,242	206,109	95,829	117,424
EBIT Margin	2.82%	2.52%	5.70%	2.80%	6.60%
Effective Tax Rate	-	30.20%	30.27%	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.