PT Sarana Menara Nusantar... (SMNUF)

AI Score

Unlock

0.03

-0.00 (-6.25%)

At close: Apr 21, 2025, 10:53 AM

PT Sarana Menara Nusantara Tbk. Income Statement

Financials in IDR. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	3,286.8B	3,295.2B	3,107.3B	3,046.6B	3,021B	2,943.1B	2,911.6B	2,864.7B	2,928.5B	2,790.8B	2,697B	2,619.3B	2,568.3B	2,095.2B	2,015.4B	1,956.5B	1,890.3B	1,870B	1,865.3B	1,819.9B	1,799.6B	1,626.5B	1,546.4B	1,481.9B	1,522.7B	1,540.4B	1,442.8B	1,361.9B	1,360.1B	1,334.6B	1,329.9B	1,313.3B	1,321.3B	1,308.7B	1,252.8B	1,170.3B
Cost of Revenue	1,104.3B	1,033.7B	933.54B	924.85B	1,062.1B	837.7B	822.89B	805.11B	730.75B	742.71B	730.87B	710.13B	709.1B	548.99B	545.96B	536.13B	393.39B	580.9B	564.61B	520.35B	429.56B	482.68B	454.18B	441.51B	447.96B	425.2B	358.56B	310.17B	602.77B	190.06B	191.67B	187.81B	178.47B	173.26B	161.66B	155.38B
Gross Profit	2,182.5B	2,261.5B	2,173.8B	2,121.7B	1,958.9B	2,105.4B	2,088.7B	2,059.6B	2,197.8B	2,048.1B	1,966.1B	1,909.2B	1,859.2B	1,546.2B	1,469.4B	1,420.3B	1,496.9B	1,289.1B	1,300.7B	1,299.6B	1,370B	1,143.8B	1,092.2B	1,040.4B	1,074.8B	1,115.2B	1,084.2B	1,051.8B	757.3B	1,144.6B	1,138.3B	1,125.5B	1,142.8B	1,135.4B	1,091.2B	1,014.9B
Operating Income	1,972.4B	1,790.2B	1,793.6B	1,619.9B	1,686.3B	1,784.9B	1,731.1B	1,739B	1,926.8B	1,673B	1,621.4B	1,606.5B	1,486.8B	1,369B	1,304.8B	1,235.9B	1,390.9B	1,062.1B	1,306.3B	807.24B	1,179.8B	991B	880.55B	876.3B	915.28B	1,087.5B	929B	858.27B	402.02B	999.18B	983.08B	1,037.9B	1,157.3B	1,125.3B	1,214.2B	825.34B
Interest Income	35.97B	18.54B	n/a	8.19B	9.08B	630M	9.07B	6.87B	9.82B	2.45B	7.12B	9.87B	11.05B	7.74B	6.67B	5.4B	7.74B	19.26B	9.41B	5.58B	21.39B	14.22B	7.02B	6.19B	11.18B	7.86B	7.74B	7.13B	16.88B	15.58B	18.51B	17.16B	16.44B	8.45B	15.27B	15.91B
Pretax Income	906.86B	849.73B	923.06B	857.03B	859.17B	964.42B	851.02B	871.26B	1,154.6B	998.3B	908.71B	886.43B	818.95B	1,021.1B	979.55B	896.49B	1,016.2B	716.57B	960.36B	500.53B	914.15B	748.73B	615.89B	625.66B	642.56B	840.47B	744.74B	700.36B	261.86B	846.15B	829.39B	865.56B	982.25B	941.01B	1,089B	697.03B
Net Income	888.2B	842.17B	807.68B	797.39B	827.52B	866.45B	806.69B	752.43B	883.31B	867.56B	837.62B	853.53B	847.71B	889.9B	900.53B	789.23B	927.72B	607.05B	782.27B	518.96B	744.94B	603.5B	521.05B	472.46B	494.07B	626.35B	560.94B	518.71B	190.23B	633.9B	626.61B	562.18B	731.43B	983.57B	806.67B	518.04B
Selling & General & Admin	52.3B	91.92B	313.66B	303.44B	82.4B	64.32B	68.34B	72.73B	59.56B	49.73B	50.5B	56.39B	89.25B	55.56B	56.2B	55.99B	48.06B	54.06B	52.73B	51.03B	90.4B	42.01B	-58.97B	146.59B	42.38B	51.15B	-60.78B	116.19B	45.21B	33.87B	37.11B	39.58B	38.53B	44.99B	29.08B	60.8B
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	157.8B	379.41B	794.6B	-198.34B	-149.82B	-135.13B	-142.46B	-135.63B	-144.51B	-130.4B	-120.48B	-121.69B	-102.77B	-83.55B	-81.66B	-73.09B	-65.75B	-61.07B	-45.04B	-41.84B	-55.76B	-29.06B	-28.84B	-525M	n/a	n/a	n/a	n/a	n/a	36.91B	n/a	n/a	n/a	-25.3B	-19.82B	-2.55B
Operating Expenses	210.11B	471.32B	1,108.3B	501.78B	299.21B	167.73B	249.57B	270.25B	237.65B	263.03B	250.46B	253.95B	327.53B	187.92B	176.32B	182.78B	144.98B	168.44B	174.25B	127.79B	165.1B	153.65B	183.63B	162.17B	171.92B	225.38B	120.08B	147.1B	273.86B	116.47B	166.56B	142.85B	157.84B	189.33B	199.89B	142.06B
Interest Expense	850.78B	818.01B	699.55B	681.68B	612.92B	702.84B	717.24B	710.65B	623.83B	580.83B	553.78B	580.17B	553.16B	259.57B	240.67B	258.83B	292.25B	277.51B	287.38B	253.25B	211.2B	205.52B	224.63B	238.39B	231.43B	236.35B	162.76B	134.04B	141.03B	150.55B	148.75B	167.15B	168.17B	173.09B	121B	128.36B
Selling & Marketing Expenses	42.48B	45.16B	78.06B	48.14B	48.71B	26.62B	24.44B	30.33B	30.79B	22.05B	19.03B	16.25B	-627M	17.14B	17.28B	18.25B	4.67B	15.92B	18.26B	18.94B	18.73B	8.2B	1.1B	38.34B	16.13B	16.99B	-722M	27.48B	8.59B	10.95B	10.78B	8.89B	2.38B	4.07B	4.03B	5.4B
Cost & Expenses	1,314.4B	1,505B	1,313.7B	1,426.6B	1,361.3B	1,005.4B	1,072.5B	1,075.4B	968.39B	1,005.7B	981.33B	964.08B	1,036.6B	736.91B	722.27B	718.91B	538.38B	749.35B	738.86B	648.14B	594.67B	636.34B	637.82B	603.67B	619.88B	650.57B	478.63B	457.27B	876.63B	306.52B	358.23B	330.65B	336.31B	362.59B	361.56B	297.44B
Income Tax Expense	19.89B	-6.08B	258.2B	54.57B	29.6B	89.32B	35.72B	87.6B	243.45B	118.56B	66.67B	22.82B	-20.48B	113.35B	73.31B	102.03B	90.09B	105.51B	169.76B	-25.36B	158.08B	145.23B	94.84B	153.2B	148.51B	214.12B	183.8B	181.64B	71.63B	212.25B	202.78B	216.17B	238.3B	342.79B	280.56B	177.5B
Shares Outstanding (Basic)	49.8B	49.8B	50.48B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.82B	49.88B	50.03B	50.15B	50.21B	50.21B	48.89B	51.08B	50.64B	50.95B	50.86B	51B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B
Shares Outstanding (Diluted)	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.8B	49.82B	49.88B	50.03B	50.15B	50.21B	50.21B	50.21B	51.08B	50.77B	50.95B	50.86B	51B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B	51.01B
EPS (Basic)	17.84	16.91	16.00	16.01	16.62	17.40	16.20	15.11	17.74	17.42	16.82	17.14	17.00	18.10	17.90	16.00	19.00	12.08	15.92	10.00	15.00	11.00	11.00	9.00	10.00	12.00	11.00	10.00	9.00	11.00	10.00	11.00	-3.4	19.20	15.80	10.20
EPS (Diluted)	17.84	16.91	16.22	16.01	16.62	17.40	16.20	15.11	17.74	17.42	16.82	17.14	17.00	17.87	17.90	16.00	18.58	12.08	15.58	10.00	14.84	11.00	10.26	9.00	9.73	12.00	11.00	10.00	9.00	10.42	10.00	11.00	-3.41	19.20	15.80	10.20
EBITDA	1,757.6B	1,667.7B	1,623.5B	2,145B	2,100.2B	2,296B	2,184.3B	2,117.4B	2,231.8B	2,072.1B	2,011.9B	1,933.3B	1,802.8B	1,562.4B	1,493.8B	1,434.3B	1,437.4B	1,355.2B	1,247.7B	753.78B	1,221.2B	1,206.2B	1,105.8B	1,059.9B	903.73B	1,317.4B	907.5B	857.98B	445.13B	996.7B	978.13B	915.43B	1,150.4B	1,114.1B	1,210B	903.96B
EBIT	1,757.6B	1,667.7B	1,623.5B	1,538.7B	1,472.1B	1,667.3B	1,568.3B	1,581.9B	1,778.4B	1,579.1B	1,462.5B	1,466.6B	1,372.1B	1,280.7B	1,220.2B	1,155.3B	1,308.4B	994.09B	1,247.7B	753.78B	1,125.3B	954.25B	840.53B	864.05B	873.99B	1,076.8B	907.5B	834.4B	402.9B	996.7B	978.13B	915.43B	1,150.4B	1,114.1B	1,210B	825.39B
Depreciation & Amortization	n/a	-122.44B	-170.12B	695.13B	859.44B	629.16B	618.3B	605.39B	545.58B	560.72B	575.47B	561.91B	579.05B	427.19B	428.41B	414.67B	85.53B	234.6B	220.59B	201.36B	94.78B	208.2B	202.21B	186.02B	-11.55B	313.44B	-8.24B	-296M	43.11B	18.47B	-15.86B	-16.05B	-6.88B	-16.72B	830M	108.74B