PT Data Sinergitama Jaya Tbk (IDX:ELIT)
Indonesia
· Delayed Price · Currency is IDR 208.00
+2.00 (0.97%)
Apr 29, 2026, 9:00 AM WIB
IDX:ELIT 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 | 2020 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2020 - 2019 |
| Revenue | 412,102 | 462,858 | 478,317 | 319,583 | 178,623 | 90,692 | Upgrade
|
| Revenue Growth (YoY) | -18.97% | -3.23% | 49.67% | 78.92% | 96.96% | 94.12% | Upgrade
|
| Cost of Revenue | 293,522 | 338,529 | 362,863 | 246,223 | 131,644 | 61,973 | Upgrade
|
| Gross Profit | 118,580 | 124,329 | 115,454 | 73,360 | 46,979 | 28,719 | Upgrade
|
| Selling, General & Admin | 55,503 | 58,786 | 54,059 | 39,772 | 24,096 | 14,005 | Upgrade
|
| Amortization of Goodwill & Intangibles | 11,100 | 11,100 | 15,437 | 7,324 | 2,054 | 1,460 | Upgrade
|
| Other Operating Expenses | 8,158 | 8,158 | 5,946 | 11,700 | 9,682 | 2,368 | Upgrade
|
| Operating Expenses | 85,951 | 89,235 | 82,267 | 63,710 | 38,364 | 20,808 | Upgrade
|
| Operating Income | 32,628 | 35,094 | 33,187 | 9,650 | 8,616 | 7,911 | Upgrade
|
| Interest Expense | -3,696 | -3,769 | -1,768 | -2,191 | -805.37 | -1,094 | Upgrade
|
| Interest & Investment Income | 307.89 | 307.89 | 320.78 | 122.2 | 32.29 | 26.84 | Upgrade
|
| Earnings From Equity Investments | 2,577 | 2,577 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 1,206 | 1,206 | -1,235 | -1,121 | - | -1.45 | Upgrade
|
| Other Non Operating Income (Expenses) | 3,800 | 1,339 | 4,685 | 15,735 | 4,601 | 460.01 | Upgrade
|
| EBT Excluding Unusual Items | 36,824 | 36,756 | 35,190 | 22,195 | 12,444 | 7,302 | Upgrade
|
| Gain (Loss) on Sale of Assets | 6,555 | 6,555 | -124.6 | - | - | - | Upgrade
|
| Pretax Income | 43,379 | 43,311 | 35,065 | 22,195 | 12,444 | 7,302 | Upgrade
|
| Income Tax Expense | 8,896 | 9,595 | 9,199 | 5,099 | 2,804 | 2,410 | Upgrade
|
| Earnings From Continuing Operations | 34,483 | 33,716 | 25,866 | 17,096 | 9,640 | 4,892 | Upgrade
|
| Minority Interest in Earnings | -26.7 | - | 11.21 | -52.02 | 72.59 | - | Upgrade
|
| Net Income | 34,456 | 33,716 | 25,878 | 17,044 | 9,712 | 4,892 | Upgrade
|
| Net Income to Common | 34,456 | 33,716 | 25,878 | 17,044 | 9,712 | 4,892 | Upgrade
|
| Net Income Growth | 40.45% | 30.29% | 51.83% | 75.49% | 98.54% | 56.78% | Upgrade
|
| Shares Outstanding (Basic) | 2,024 | 2,025 | 2,024 | 2,031 | 688 | 520 | Upgrade
|
| Shares Outstanding (Diluted) | 2,024 | 2,025 | 2,024 | 2,031 | 688 | 520 | Upgrade
|
| Shares Change (YoY) | -0.38% | 0.07% | -0.37% | 195.31% | 32.29% | - | Upgrade
|
| EPS (Basic) | 17.02 | 16.65 | 12.79 | 8.39 | 14.12 | 9.41 | Upgrade
|
| EPS (Diluted) | 17.02 | 16.65 | 12.79 | 8.39 | 14.12 | 9.41 | Upgrade
|
| EPS Growth | 40.98% | 30.19% | 52.39% | -40.58% | 50.08% | 56.78% | Upgrade
|
| Free Cash Flow | 49,426 | 24,703 | 33,560 | -11,451 | 7,297 | 28,721 | Upgrade
|
| Free Cash Flow Per Share | 24.42 | 12.20 | 16.58 | -5.64 | 10.61 | 55.23 | Upgrade
|
| Dividend Per Share | - | - | 5.000 | 5.000 | 3.500 | 25.000 | Upgrade
|
| Dividend Growth | - | - | - | 42.86% | -86.00% | - | Upgrade
|
| Gross Margin | 28.77% | 26.86% | 24.14% | 22.96% | 26.30% | 31.67% | Upgrade
|
| Operating Margin | 7.92% | 7.58% | 6.94% | 3.02% | 4.82% | 8.72% | Upgrade
|
| Profit Margin | 8.36% | 7.28% | 5.41% | 5.33% | 5.44% | 5.39% | Upgrade
|
| Free Cash Flow Margin | 11.99% | 5.34% | 7.02% | -3.58% | 4.08% | 31.67% | Upgrade
|
| EBITDA | 44,835 | 51,321 | 45,427 | 19,300 | 11,472 | 10,891 | Upgrade
|
| EBITDA Margin | 10.88% | 11.09% | 9.50% | 6.04% | 6.42% | 12.01% | Upgrade
|
| D&A For EBITDA | 12,207 | 16,227 | 12,239 | 9,651 | 2,857 | 2,981 | Upgrade
|
| EBIT | 32,628 | 35,094 | 33,187 | 9,650 | 8,616 | 7,911 | Upgrade
|
| EBIT Margin | 7.92% | 7.58% | 6.94% | 3.02% | 4.82% | 8.72% | Upgrade
|
| Effective Tax Rate | 20.51% | 22.15% | 26.23% | 22.97% | 22.53% | 33.01% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.