PT Data Sinergitama Jaya Tbk (IDX:ELIT)
Indonesia
· Delayed Price · Currency is IDR 206.00
-6.00 (-2.83%)
At close: Mar 6, 2026
IDX:ELIT Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 492,306 | 478,317 | 319,583 | 178,623 | 90,692 | 46,720 | Upgrade
|
| Revenue Growth (YoY) | 14.75% | 49.67% | 78.92% | 96.96% | 94.12% | 11.80% | Upgrade
|
| Cost of Revenue | 365,908 | 362,863 | 246,223 | 131,644 | 61,973 | 21,840 | Upgrade
|
| Gross Profit | 126,398 | 115,454 | 73,360 | 46,979 | 28,719 | 24,880 | Upgrade
|
| Selling, General & Admin | 57,067 | 53,222 | 39,772 | 24,096 | 14,005 | 15,394 | Upgrade
|
| Amortization of Goodwill & Intangibles | 12,439 | 15,437 | 7,324 | 2,054 | 1,460 | - | Upgrade
|
| Other Operating Expenses | 8,427 | 6,784 | 11,700 | 9,682 | 2,368 | 2,641 | Upgrade
|
| Operating Expenses | 88,612 | 82,267 | 63,710 | 38,364 | 20,808 | 18,035 | Upgrade
|
| Operating Income | 37,786 | 33,187 | 9,650 | 8,616 | 7,911 | 6,845 | Upgrade
|
| Interest Expense | -3,387 | -1,768 | -2,191 | -805.37 | -1,094 | -2,063 | Upgrade
|
| Interest & Investment Income | 42.87 | - | 122.2 | 32.29 | 26.84 | 34.87 | Upgrade
|
| Currency Exchange Gain (Loss) | 557.22 | -1,235 | -1,121 | - | -1.45 | 2.84 | Upgrade
|
| Other Non Operating Income (Expenses) | 3,772 | 4,775 | 15,735 | 4,601 | 460.01 | 32.23 | Upgrade
|
| EBT Excluding Unusual Items | 38,771 | 34,960 | 22,195 | 12,444 | 7,302 | 4,852 | Upgrade
|
| Gain (Loss) on Sale of Assets | -124.6 | -124.6 | - | - | - | - | Upgrade
|
| Pretax Income | 38,646 | 34,835 | 22,195 | 12,444 | 7,302 | 4,852 | Upgrade
|
| Income Tax Expense | 8,949 | 8,969 | 5,099 | 2,804 | 2,410 | 1,732 | Upgrade
|
| Earnings From Continuing Operations | 29,698 | 25,866 | 17,096 | 9,640 | 4,892 | 3,120 | Upgrade
|
| Minority Interest in Earnings | -9.35 | 11.21 | -52.02 | 72.59 | - | - | Upgrade
|
| Net Income | 29,688 | 25,878 | 17,044 | 9,712 | 4,892 | 3,120 | Upgrade
|
| Net Income to Common | 29,688 | 25,878 | 17,044 | 9,712 | 4,892 | 3,120 | Upgrade
|
| Net Income Growth | -4.50% | 51.83% | 75.49% | 98.54% | 56.78% | -21.53% | Upgrade
|
| Shares Outstanding (Basic) | 2,020 | 2,024 | 2,031 | 688 | 520 | 520 | Upgrade
|
| Shares Outstanding (Diluted) | 2,020 | 2,024 | 2,031 | 688 | 520 | 520 | Upgrade
|
| Shares Change (YoY) | -0.57% | -0.37% | 195.31% | 32.29% | - | - | Upgrade
|
| EPS (Basic) | 14.70 | 12.79 | 8.39 | 14.12 | 9.41 | 6.00 | Upgrade
|
| EPS (Diluted) | 14.70 | 12.79 | 8.39 | 14.12 | 9.41 | 6.00 | Upgrade
|
| EPS Growth | -3.96% | 52.39% | -40.58% | 50.08% | 56.78% | -21.53% | Upgrade
|
| Free Cash Flow | -4,189 | 33,560 | -11,451 | 7,297 | 28,721 | 9,054 | Upgrade
|
| Free Cash Flow Per Share | -2.07 | 16.58 | -5.64 | 10.61 | 55.23 | 17.41 | Upgrade
|
| Dividend Per Share | 5.000 | 5.000 | 8.500 | - | 25.000 | - | Upgrade
|
| Dividend Growth | - | -41.18% | - | - | - | - | Upgrade
|
| Gross Margin | 25.67% | 24.14% | 22.96% | 26.30% | 31.67% | 53.25% | Upgrade
|
| Operating Margin | 7.67% | 6.94% | 3.02% | 4.82% | 8.72% | 14.65% | Upgrade
|
| Profit Margin | 6.03% | 5.41% | 5.33% | 5.44% | 5.39% | 6.68% | Upgrade
|
| Free Cash Flow Margin | -0.85% | 7.02% | -3.58% | 4.08% | 31.67% | 19.38% | Upgrade
|
| EBITDA | 40,901 | 45,427 | 19,300 | 11,472 | 10,891 | 8,992 | Upgrade
|
| EBITDA Margin | 8.31% | 9.50% | 6.04% | 6.42% | 12.01% | 19.25% | Upgrade
|
| D&A For EBITDA | 3,115 | 12,239 | 9,651 | 2,857 | 2,981 | 2,148 | Upgrade
|
| EBIT | 37,786 | 33,187 | 9,650 | 8,616 | 7,911 | 6,845 | Upgrade
|
| EBIT Margin | 7.67% | 6.94% | 3.02% | 4.82% | 8.72% | 14.65% | Upgrade
|
| Effective Tax Rate | 23.16% | 25.75% | 22.97% | 22.53% | 33.01% | 35.69% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.