PT Sinergi Multi Lestarindo Tbk (IDX:SMLE)
Indonesia
· Delayed Price · Currency is IDR 135.00
+5.00 (3.85%)
Apr 29, 2026, 9:00 AM WIB
IDX:SMLE Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 |
|---|---|---|---|---|---|---|
Period Ending | 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 |
| Revenue | 219,018 | 224,841 | 185,478 | 144,221 | 126,554 | Upgrade
|
| Revenue Growth (YoY) | -2.59% | 21.22% | 28.61% | 13.96% | 36.59% | Upgrade
|
| Cost of Revenue | 163,254 | 167,424 | 138,653 | 108,133 | 94,833 | Upgrade
|
| Gross Profit | 55,764 | 57,418 | 46,825 | 36,089 | 31,721 | Upgrade
|
| Selling, General & Admin | 46,555 | 44,823 | 37,748 | 24,719 | 21,626 | Upgrade
|
| Other Operating Expenses | 32.96 | 21.65 | 806.84 | 33 | - | Upgrade
|
| Operating Expenses | 46,588 | 44,844 | 38,555 | 24,752 | 21,626 | Upgrade
|
| Operating Income | 9,175 | 12,574 | 8,270 | 11,337 | 10,095 | Upgrade
|
| Interest Expense | -4,853 | -2,896 | -2,611 | -2,320 | -2,445 | Upgrade
|
| Interest & Investment Income | 734.96 | 152.11 | 7.61 | 9.01 | 9.69 | Upgrade
|
| Currency Exchange Gain (Loss) | -1,670 | 122.04 | -491.31 | -1,165 | -70.48 | Upgrade
|
| Other Non Operating Income (Expenses) | -2,902 | -3,302 | -810.02 | -297.43 | -878.39 | Upgrade
|
| EBT Excluding Unusual Items | 485.58 | 6,650 | 4,366 | 7,564 | 6,711 | Upgrade
|
| Gain (Loss) on Sale of Assets | 168 | 123 | - | 264.71 | 65.61 | Upgrade
|
| Pretax Income | 653.58 | 6,773 | 4,366 | 7,828 | 6,776 | Upgrade
|
| Income Tax Expense | 398.38 | 1,746 | 1,242 | 1,861 | 1,801 | Upgrade
|
| Earnings From Continuing Operations | 255.19 | 5,027 | 3,124 | 5,967 | 4,975 | Upgrade
|
| Minority Interest in Earnings | 0.67 | 0.32 | - | - | - | Upgrade
|
| Net Income | 255.86 | 5,027 | 3,124 | 5,967 | 4,975 | Upgrade
|
| Net Income to Common | 255.86 | 5,027 | 3,124 | 5,967 | 4,975 | Upgrade
|
| Net Income Growth | -94.91% | 60.92% | -47.65% | 19.93% | 38.28% | Upgrade
|
| Shares Outstanding (Basic) | 2,328 | 2,328 | 1,347 | 253 | 250 | Upgrade
|
| Shares Outstanding (Diluted) | 2,328 | 2,328 | 1,347 | 253 | 250 | Upgrade
|
| Shares Change (YoY) | 0.00% | 72.87% | 432.50% | 1.16% | - | Upgrade
|
| EPS (Basic) | 0.11 | 2.16 | 2.32 | 23.59 | 19.90 | Upgrade
|
| EPS (Diluted) | 0.11 | 2.16 | 2.32 | 23.59 | 19.90 | Upgrade
|
| EPS Growth | -94.91% | -6.91% | -90.17% | 18.55% | 38.28% | Upgrade
|
| Free Cash Flow | 2,096 | -46,411 | -1,608 | 886.55 | 3,035 | Upgrade
|
| Free Cash Flow Per Share | 0.90 | -19.93 | -1.19 | 3.50 | 12.14 | Upgrade
|
| Dividend Per Share | - | - | - | 10.740 | - | Upgrade
|
| Gross Margin | 25.46% | 25.54% | 25.25% | 25.02% | 25.06% | Upgrade
|
| Operating Margin | 4.19% | 5.59% | 4.46% | 7.86% | 7.98% | Upgrade
|
| Profit Margin | 0.12% | 2.24% | 1.68% | 4.14% | 3.93% | Upgrade
|
| Free Cash Flow Margin | 0.96% | -20.64% | -0.87% | 0.61% | 2.40% | Upgrade
|
| EBITDA | 11,250 | 13,820 | 9,399 | 12,538 | 11,465 | Upgrade
|
| EBITDA Margin | 5.14% | 6.15% | 5.07% | 8.69% | 9.06% | Upgrade
|
| D&A For EBITDA | 2,074 | 1,246 | 1,128 | 1,201 | 1,370 | Upgrade
|
| EBIT | 9,175 | 12,574 | 8,270 | 11,337 | 10,095 | Upgrade
|
| EBIT Margin | 4.19% | 5.59% | 4.46% | 7.86% | 7.98% | Upgrade
|
| Effective Tax Rate | 60.96% | 25.78% | 28.44% | 23.77% | 26.58% | Upgrade
|
| Advertising Expenses | 877.15 | 897.28 | 712.44 | 719.28 | 194.65 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.