PT Samudera Indonesia Tbk (IDX:SMDR)
Indonesia
· Delayed Price · Currency is IDR 336.00
+8.00 (2.44%)
At close: Dec 5, 2025
PT Samudera Indonesia Tbk Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 | 779.47 | 737.41 | 772.4 | 1,151 | 672.92 | 490.84 | Upgrade
|
| Revenue Growth (YoY) | 6.52% | -4.53% | -32.89% | 71.04% | 37.09% | 11.84% | Upgrade
|
| Cost of Revenue | 631.38 | 587.87 | 604.65 | 757.24 | 483.62 | 424.88 | Upgrade
|
| Gross Profit | 148.09 | 149.54 | 167.76 | 393.72 | 189.29 | 65.96 | Upgrade
|
| Selling, General & Admin | 50.08 | 50.41 | 47.42 | 50.92 | 42.76 | 39.24 | Upgrade
|
| Operating Expenses | 52.41 | 52.77 | 49.43 | 52.88 | 44.83 | 41.43 | Upgrade
|
| Operating Income | 95.68 | 96.77 | 118.33 | 340.84 | 144.46 | 24.53 | Upgrade
|
| Interest Expense | -26.66 | -26.14 | -22.4 | -13.29 | -10.35 | -10.35 | Upgrade
|
| Interest & Investment Income | 15.9 | 16.59 | 13.96 | 3.16 | 0.71 | 1.07 | Upgrade
|
| Earnings From Equity Investments | -6.37 | -7.74 | 6.07 | 2.55 | 2.45 | 1.72 | Upgrade
|
| Currency Exchange Gain (Loss) | 8.62 | 5.22 | 4.1 | 0.5 | 1.78 | -0.52 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.6 | -1.23 | -0.37 | -1.89 | 0.77 | -1.35 | Upgrade
|
| EBT Excluding Unusual Items | 86.56 | 83.47 | 119.69 | 331.86 | 139.82 | 15.1 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 4.93 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.05 | 1.02 | 0.53 | 0.43 | 1.84 | -13.71 | Upgrade
|
| Asset Writedown | -0.29 | -0.29 | -14.36 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | 7.18 | - | - | -1.04 | Upgrade
|
| Pretax Income | 86.29 | 84.71 | 118.55 | 332.45 | 142.39 | 0.34 | Upgrade
|
| Income Tax Expense | 7.16 | 7.73 | 8.55 | 5.45 | 3.31 | 2.66 | Upgrade
|
| Earnings From Continuing Operations | 79.13 | 76.98 | 110 | 327 | 139.08 | -2.32 | Upgrade
|
| Minority Interest in Earnings | -26.69 | -26.28 | -35.41 | -114.3 | -46.05 | -1.02 | Upgrade
|
| Net Income | 52.44 | 50.7 | 74.59 | 212.69 | 93.02 | -3.34 | Upgrade
|
| Net Income to Common | 52.44 | 50.7 | 74.59 | 212.69 | 93.02 | -3.34 | Upgrade
|
| Net Income Growth | 0.26% | -32.02% | -64.93% | 128.64% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | Upgrade
|
| Shares Outstanding (Diluted) | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | 16,376 | Upgrade
|
| EPS (Basic) | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | -0.00 | Upgrade
|
| EPS (Diluted) | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | -0.00 | Upgrade
|
| EPS Growth | 0.25% | -32.02% | -64.94% | 128.66% | - | - | Upgrade
|
| Free Cash Flow | 44.6 | 49.46 | 97.01 | 355.34 | 132.18 | 43.52 | Upgrade
|
| Free Cash Flow Per Share | 0.00 | 0.00 | 0.01 | 0.02 | 0.01 | 0.00 | Upgrade
|
| Dividend Per Share | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | Upgrade
|
| Dividend Growth | -23.05% | -34.20% | 107.60% | -28.57% | 600.00% | - | Upgrade
|
| Gross Margin | 19.00% | 20.28% | 21.72% | 34.21% | 28.13% | 13.44% | Upgrade
|
| Operating Margin | 12.28% | 13.12% | 15.32% | 29.61% | 21.47% | 5.00% | Upgrade
|
| Profit Margin | 6.73% | 6.88% | 9.66% | 18.48% | 13.82% | -0.68% | Upgrade
|
| Free Cash Flow Margin | 5.72% | 6.71% | 12.56% | 30.87% | 19.64% | 8.87% | Upgrade
|
| EBITDA | 132.69 | 128.64 | 145.53 | 359.45 | 161.94 | 45.27 | Upgrade
|
| EBITDA Margin | 17.02% | 17.45% | 18.84% | 31.23% | 24.07% | 9.22% | Upgrade
|
| D&A For EBITDA | 37.01 | 31.87 | 27.2 | 18.61 | 17.48 | 20.73 | Upgrade
|
| EBIT | 95.68 | 96.77 | 118.33 | 340.84 | 144.46 | 24.53 | Upgrade
|
| EBIT Margin | 12.28% | 13.12% | 15.32% | 29.61% | 21.47% | 5.00% | Upgrade
|
| Effective Tax Rate | 8.30% | 9.12% | 7.22% | 1.64% | 2.32% | 781.34% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.