PT Solusi Sinergi Digital Tbk (IDX: WIFI)
Indonesia
· Delayed Price · Currency is IDR 440.00
-18.00 (-3.93%)
Nov 15, 2024, 4:14 PM WIB
WIFI 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2017 |
| Revenue | 598,842 | 439,326 | 461,253 | 390,957 | 47,505 | 36,631 | Upgrade
|
| Revenue Growth (YoY) | 19.27% | -4.75% | 17.98% | 722.99% | 29.68% | 639.93% | Upgrade
|
| Cost of Revenue | 257,613 | 267,812 | 352,944 | 339,458 | 20,370 | 17,416 | Upgrade
|
| Gross Profit | 341,229 | 171,514 | 108,308 | 51,499 | 27,135 | 19,216 | Upgrade
|
| Selling, General & Admin | 68,587 | 46,994 | 46,983 | 29,406 | 12,895 | 6,519 | Upgrade
|
| Other Operating Expenses | -359.9 | -1,099 | 324.28 | 1,378 | 378.71 | 1,168 | Upgrade
|
| Operating Expenses | 68,988 | 46,656 | 47,308 | 30,784 | 13,273 | 7,687 | Upgrade
|
| Operating Income | 272,241 | 124,858 | 61,001 | 20,716 | 13,861 | 11,529 | Upgrade
|
| Interest Expense | -67,033 | -57,618 | -44,825 | -17,323 | -26,462 | -23,470 | Upgrade
|
| Interest & Investment Income | - | 186.4 | 6,469 | 13,345 | 16,086 | 14,218 | Upgrade
|
| Other Non Operating Income (Expenses) | -18,259 | -294.78 | -220.06 | 7,436 | -73.3 | -8.03 | Upgrade
|
| EBT Excluding Unusual Items | 186,950 | 67,132 | 22,425 | 24,174 | 3,412 | 2,268 | Upgrade
|
| Gain (Loss) on Sale of Assets | 445.57 | 445.57 | 31,757 | 331 | - | - | Upgrade
|
| Pretax Income | 187,395 | 67,578 | 54,182 | 24,505 | 3,412 | 2,268 | Upgrade
|
| Income Tax Expense | 5,342 | 9,321 | -4,264 | -304.35 | 2,487 | 97.64 | Upgrade
|
| Earnings From Continuing Operations | 182,053 | 58,257 | 58,446 | 24,809 | 924.32 | 2,170 | Upgrade
|
| Minority Interest in Earnings | -6,045 | 286.61 | 43.61 | 1,010 | 1,285 | 614.1 | Upgrade
|
| Net Income | 176,007 | 58,543 | 58,490 | 25,819 | 2,209 | 2,785 | Upgrade
|
| Net Income to Common | 176,007 | 58,543 | 58,490 | 25,819 | 2,209 | 2,785 | Upgrade
|
| Net Income Growth | 118.75% | 0.09% | 126.54% | 1068.64% | -20.66% | -90.00% | Upgrade
|
| Shares Outstanding (Basic) | 2,333 | 2,255 | 2,067 | 1,965 | 1,947 | 750 | Upgrade
|
| Shares Outstanding (Diluted) | 2,333 | 2,255 | 2,067 | 1,965 | 1,947 | 750 | Upgrade
|
| Shares Change (YoY) | 5.05% | 9.09% | 5.24% | 0.90% | 159.61% | - | Upgrade
|
| EPS (Basic) | 75.43 | 25.96 | 28.29 | 13.14 | 1.13 | 3.71 | Upgrade
|
| EPS (Diluted) | 75.43 | 25.96 | 28.29 | 13.14 | 1.13 | 3.71 | Upgrade
|
| EPS Growth | 108.25% | -8.24% | 115.30% | 1058.01% | -69.44% | -90.00% | Upgrade
|
| Free Cash Flow | -453,777 | -100,383 | -442,716 | -219,102 | -54,041 | 4,304 | Upgrade
|
| Free Cash Flow Per Share | -194.48 | -44.51 | -214.14 | -111.53 | -27.75 | 5.74 | Upgrade
|
| Dividend Per Share | 1.060 | 1.060 | - | - | - | - | Upgrade
|
| Gross Margin | 56.98% | 39.04% | 23.48% | 13.17% | 57.12% | 52.46% | Upgrade
|
| Operating Margin | 45.46% | 28.42% | 13.23% | 5.30% | 29.18% | 31.47% | Upgrade
|
| Profit Margin | 29.39% | 13.33% | 12.68% | 6.60% | 4.65% | 7.60% | Upgrade
|
| Free Cash Flow Margin | -75.78% | -22.85% | -95.98% | -56.04% | -113.76% | 11.75% | Upgrade
|
| EBITDA | 373,947 | 201,904 | 89,548 | 40,493 | 28,691 | 20,708 | Upgrade
|
| EBITDA Margin | 62.44% | 45.96% | 19.41% | 10.36% | 60.40% | 56.53% | Upgrade
|
| D&A For EBITDA | 101,706 | 77,046 | 28,547 | 19,777 | 14,829 | 9,179 | Upgrade
|
| EBIT | 272,241 | 124,858 | 61,001 | 20,716 | 13,861 | 11,529 | Upgrade
|
| EBIT Margin | 45.46% | 28.42% | 13.23% | 5.30% | 29.18% | 31.47% | Upgrade
|
| Effective Tax Rate | 2.85% | 13.79% | - | - | 72.91% | 4.30% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.