Jakarta - Delayed Quote IDR

PT Smartfren Telecom Tbk (FREN.JK)

Compare
26.00 +1.00 (+4.00%)
At close: November 15 at 4:12 PM GMT+7
Currency in IDR All numbers in thousands
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
11,666,709,000.00
11,655,708,000.00
11,202,579,000.00
10,456,828,821.57
9,407,882,876.40
Cost of Revenue
4,069,220,000.00
3,924,821,000.00
3,729,403,000.00
3,844,307,494.63
3,853,375,658.75
Gross Profit
7,597,489,000.00
7,730,887,000.00
7,473,176,000.00
6,612,521,326.94
5,554,507,217.65
Operating Expense
7,095,209,000.00
7,137,837,000.00
6,810,857,000.00
6,325,849,081.48
6,301,652,487.64
Operating Income
502,280,000.00
593,050,000.00
662,319,000.00
286,672,245.46
-747,145,269.99
Net Non Operating Interest Income Expense
-1,331,714,000.00
-1,322,965,000.00
-1,082,322,000.00
-990,859,074.35
-881,114,689.93
Pretax Income
135,888,000.00
85,139,000.00
1,076,476,000.00
-566,283,934.83
-1,597,361,594.51
Tax Provision
175,416,000.00
194,091,000.00
12,171,000.00
-130,958,853.46
-73,758,643.13
Net Income Common Stockholders
-39,486,000.00
-108,926,000.00
1,064,229,000.00
-435,329,110.15
-1,523,591,144.59
Diluted NI Available to Com Stockholders
-39,486,000.00
-108,926,000.00
1,064,229,000.00
-435,329,110.15
-1,523,591,144.59
Basic EPS
0.06
-0.32
3.35
-1.39
-4.92
Diluted EPS
0.06
-0.32
3.35
-1.39
-4.92
Basic Average Shares
359,077,315.61
335,388,051.06
317,807,601.27
313,332,380.59
309,411,740.10
Diluted Average Shares
476,703,802.83
335,388,051.06
317,807,601.27
313,332,380.59
309,411,740.10
Total Operating Income as Reported
447,389,000.00
543,702,000.00
623,122,000.00
247,188,617.35
-784,675,268.78
Rent Expense Supplemental
345,431,000.00
410,222,000.00
402,880,000.00
1,089,579,117.40
1,333,264,594.43
Total Expenses
11,164,429,000.00
11,062,658,000.00
10,540,260,000.00
10,170,156,576.11
10,155,028,146.39
Net Income from Continuing & Discontinued Operation
-39,486,000.00
-108,926,000.00
1,064,229,000.00
-435,329,110.15
-1,523,591,144.59
Normalized Income
-881,728,440.00
-820,815,620.00
1,017,018,877.57
-443,708,005.31
-1,558,719,635.74
Interest Income
16,622,000.00
4,576,000.00
5,038,000.00
11,295,540.12
7,204,783.90
Interest Expense
1,293,445,000.00
1,278,193,000.00
1,048,163,000.00
962,670,986.36
850,789,475.04
Net Interest Income
-1,331,714,000.00
-1,322,965,000.00
-1,082,322,000.00
-990,859,074.35
-881,114,689.93
EBIT
1,429,333,000.00
1,363,332,000.00
2,124,639,000.00
396,387,051.53
-746,572,119.48
EBITDA
6,127,961,000.00
5,965,584,000.00
6,526,060,000.00
4,248,970,792.06
3,086,848,962.23
Reconciled Cost of Revenue
4,069,220,000.00
3,924,821,000.00
3,729,403,000.00
3,844,307,494.63
3,853,375,658.75
Reconciled Depreciation
4,698,628,000.00
4,602,252,000.00
4,401,421,000.00
3,852,583,740.52
3,833,421,081.70
Net Income from Continuing Operation Net Minority Interest
-39,486,000.00
-108,926,000.00
1,064,229,000.00
-435,329,110.15
-1,523,591,144.59
Total Unusual Items Excluding Goodwill
1,079,798,000.00
912,679,000.00
47,750,000.00
10,899,518.37
36,829,085.02
Total Unusual Items
1,079,798,000.00
912,679,000.00
47,750,000.00
10,899,518.37
36,829,085.02
Normalized EBITDA
5,048,163,000.00
5,052,905,000.00
6,478,310,000.00
4,238,071,273.68
3,050,019,877.21
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
237,555,560.00
200,789,380.00
539,877.57
2,520,623.21
1,700,593.87
12/31/2020 - 11/29/2006

Upgrade to begin using 40 years of financial statements and get so much more.

Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.

Upgrade

Related Tickers