PT Surya Citra Media Tbk (IDX:SCMA)
Indonesia
· Delayed Price · Currency is IDR 400.00
-4.00 (-0.99%)
At close: Dec 5, 2025
PT Surya Citra Media Tbk 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 - 2015 |
|---|---|---|---|---|---|---|---|
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 - 2015 |
| Revenue | 6,960,765 | 7,057,824 | 6,513,197 | 7,132,534 | 5,930,261 | 5,101,113 | Upgrade
|
| Revenue Growth (YoY) | 1.38% | 8.36% | -8.68% | 20.27% | 16.25% | -7.65% | Upgrade
|
| Cost of Revenue | 4,403,956 | 4,556,803 | 4,354,723 | 4,457,000 | 2,912,027 | 2,510,916 | Upgrade
|
| Gross Profit | 2,556,809 | 2,501,022 | 2,158,474 | 2,675,533 | 3,018,235 | 2,590,197 | Upgrade
|
| Selling, General & Admin | 1,725,682 | 1,790,474 | 1,820,366 | 1,757,580 | 1,323,358 | 1,134,826 | Upgrade
|
| Other Operating Expenses | 76,786 | 89,918 | 55,184 | -96,377 | -17,902 | -21,313 | Upgrade
|
| Operating Expenses | 1,802,468 | 1,880,392 | 1,875,550 | 1,661,203 | 1,305,455 | 1,113,513 | Upgrade
|
| Operating Income | 754,342 | 620,629 | 282,925 | 1,014,331 | 1,712,779 | 1,476,684 | Upgrade
|
| Interest Expense | -2,038 | -1,948 | -11,966 | -39,798 | -51,320 | -7,856 | Upgrade
|
| Interest & Investment Income | 116,994 | 142,551 | 95,623 | 37,159 | 16,812 | 29,559 | Upgrade
|
| Earnings From Equity Investments | -3,552 | 6,490 | -3,685 | -3,870 | 7,722 | 6,920 | Upgrade
|
| EBT Excluding Unusual Items | 865,746 | 767,723 | 362,897 | 1,007,822 | 1,685,992 | 1,505,308 | Upgrade
|
| Gain (Loss) on Sale of Investments | 14,410 | 32,120 | 52,990 | 83,990 | 33,142 | -20,569 | Upgrade
|
| Gain (Loss) on Sale of Assets | 5,067 | 1,772 | 3,113 | 3,514 | 6,500 | 661.68 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 2,700 | Upgrade
|
| Pretax Income | 885,224 | 801,615 | 419,000 | 1,095,326 | 1,725,634 | 1,488,100 | Upgrade
|
| Income Tax Expense | 312,389 | 316,536 | 263,135 | 415,451 | 387,648 | 338,037 | Upgrade
|
| Earnings From Continuing Operations | 572,835 | 485,079 | 155,865 | 679,875 | 1,337,986 | 1,150,063 | Upgrade
|
| Minority Interest in Earnings | 104,243 | 109,775 | 178,744 | 166,486 | 9,478 | -1,721 | Upgrade
|
| Net Income | 677,078 | 594,854 | 334,609 | 846,361 | 1,347,464 | 1,148,342 | Upgrade
|
| Net Income to Common | 677,078 | 594,854 | 334,609 | 846,361 | 1,347,464 | 1,148,342 | Upgrade
|
| Net Income Growth | 11.48% | 77.78% | -60.47% | -37.19% | 17.34% | 7.31% | Upgrade
|
| Shares Outstanding (Basic) | 63,448 | 63,375 | 63,210 | 63,207 | 63,210 | 70,896 | Upgrade
|
| Shares Outstanding (Diluted) | 63,448 | 63,375 | 63,210 | 63,207 | 63,210 | 70,896 | Upgrade
|
| Shares Change (YoY) | 0.18% | 0.26% | 0.00% | -0.00% | -10.84% | -3.40% | Upgrade
|
| EPS (Basic) | 10.67 | 9.39 | 5.29 | 13.39 | 21.32 | 16.20 | Upgrade
|
| EPS (Diluted) | 10.67 | 9.39 | 5.29 | 13.39 | 21.32 | 16.20 | Upgrade
|
| EPS Growth | 11.27% | 77.31% | -60.47% | -37.19% | 31.61% | 11.09% | Upgrade
|
| Free Cash Flow | 644,235 | 791,721 | 1,011,610 | -780,618 | 1,125,377 | 1,655,376 | Upgrade
|
| Free Cash Flow Per Share | 10.15 | 12.49 | 16.00 | -12.35 | 17.80 | 23.35 | Upgrade
|
| Dividend Per Share | 18.000 | 23.000 | 5.000 | 6.500 | 2.500 | - | Upgrade
|
| Dividend Growth | 80.00% | 360.00% | -23.08% | 160.00% | - | - | Upgrade
|
| Gross Margin | 36.73% | 35.44% | 33.14% | 37.51% | 50.90% | 50.78% | Upgrade
|
| Operating Margin | 10.84% | 8.79% | 4.34% | 14.22% | 28.88% | 28.95% | Upgrade
|
| Profit Margin | 9.73% | 8.43% | 5.14% | 11.87% | 22.72% | 22.51% | Upgrade
|
| Free Cash Flow Margin | 9.25% | 11.22% | 15.53% | -10.94% | 18.98% | 32.45% | Upgrade
|
| EBITDA | 1,081,254 | 895,056 | 552,316 | 1,267,016 | 1,951,314 | 1,708,528 | Upgrade
|
| EBITDA Margin | 15.53% | 12.68% | 8.48% | 17.76% | 32.90% | 33.49% | Upgrade
|
| D&A For EBITDA | 326,912 | 274,426 | 269,391 | 252,686 | 238,535 | 231,843 | Upgrade
|
| EBIT | 754,342 | 620,629 | 282,925 | 1,014,331 | 1,712,779 | 1,476,684 | Upgrade
|
| EBIT Margin | 10.84% | 8.79% | 4.34% | 14.22% | 28.88% | 28.95% | Upgrade
|
| Effective Tax Rate | 35.29% | 39.49% | 62.80% | 37.93% | 22.46% | 22.72% | Upgrade
|
| Advertising Expenses | - | 235,118 | 238,638 | 231,463 | 87,871 | 36,023 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.