PT Smartfren Telecom Tbk
IDX:FREN.JK
26 (IDR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 11,655,708 | 11,202,578.878 | 10,456,828.822 | 9,407,882.876 | 6,987,804.621 | 5,490,311.129 | 4,668,495.942 | 3,637,385.751 | 3,025,755.038 | 2,954,410.048 | 2,428,857.501 | 1,649,165.727 | 954,331.088 | 376,511.378 | 537,378.328 | 926,524.775 |
| Cost of Revenue
| 9,392,581 | 3,729,403.329 | 3,844,307.495 | 3,853,375.659 | 3,683,331.671 | 3,118,753.337 | 2,734,371.461 | 2,404,962.854 | 1,925,388.966 | 1,894,590.749 | 1,704,800.862 | 1,486,295.131 | 1,257,581.294 | 470,604.364 | 168,409.619 | 194,694.128 |
| Gross Profit
| 2,263,127 | 7,473,175.548 | 6,612,521.327 | 5,554,507.218 | 3,304,472.95 | 2,371,557.791 | 1,934,124.481 | 1,232,422.897 | 1,100,366.072 | 1,059,819.299 | 724,056.64 | 162,870.596 | -303,250.205 | -94,092.986 | 368,968.709 | 731,830.647 |
| Gross Profit Ratio
| 0.194 | 0.667 | 0.632 | 0.59 | 0.473 | 0.432 | 0.414 | 0.339 | 0.364 | 0.359 | 0.298 | 0.099 | -0.318 | -0.25 | 0.687 | 0.79 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 101,873 | 95,433.726 | 100,354.772 | 101,661.977 | 67,958.77 | 64,397.564 | 73,727.022 | 69,108.678 | 81,428.975 | 66,136.892 | 49,118.19 | 49,046.189 | 79,820.685 | 51,965.808 | 58,006.316 | 74,790.116 |
| Selling & Marketing Expenses
| 1,480,839 | 1,324,951.053 | 1,301,198.411 | 1,254,597.842 | 939,362.412 | 648,487.185 | 579,761.454 | 440,680.82 | 382,618.756 | 359,008.006 | 404,493.014 | 324,591.306 | 448,735.764 | 223,438.038 | 150,484.093 | 272,851.556 |
| SG&A
| 1,654,370 | 1,420,384.779 | 1,401,553.183 | 1,356,259.819 | 1,007,321.182 | 712,884.749 | 653,488.476 | 509,789.498 | 464,047.731 | 425,144.897 | 453,611.204 | 373,637.495 | 528,556.449 | 275,403.846 | 208,490.409 | 347,641.672 |
| Other Expenses
| 577,028 | 5,390,471.678 | 4,924,295.899 | 4,945,392.669 | 4,566,208.355 | 40,717.716 | -25,037.922 | -67,784.25 | -66,609.03 | -10,651.955 | 20,535.996 | -110,944.271 | -161,400.899 | -1,019.44 | -7,632.82 | -114,552.095 |
| Operating Expenses
| 1,654,370 | 6,810,856.457 | 6,325,849.081 | 6,301,652.488 | 5,573,529.537 | 4,966,306.466 | 4,129,625.465 | 3,167,282.984 | 2,429,013.292 | 2,024,609.534 | 2,330,812.995 | 1,765,467.999 | 1,918,377.834 | 773,293.489 | 1,044,477.917 | 1,134,881.525 |
| Operating Income
| 608,757 | 2,079,718.725 | 385,487.533 | -783,401.204 | -1,900,051.752 | -2,646,534.104 | -2,253,198.722 | -1,982,587.115 | -1,330,545.192 | -968,011.23 | -1,611,087.135 | -1,602,597.404 | -2,221,628.039 | -867,386.476 | -675,509.209 | -403,050.878 |
| Operating Income Ratio
| 0.052 | 0.186 | 0.037 | -0.083 | -0.272 | -0.482 | -0.483 | -0.545 | -0.44 | -0.328 | -0.663 | -0.972 | -2.328 | -2.304 | -1.257 | -0.435 |
| Total Other Income Expenses Net
| -55,780 | -1,003,243.212 | -951,771.468 | -813,960.39 | -439,165.674 | -691,088.774 | -582,142.168 | -539,613.461 | -679,358.78 | -440,420.523 | -1,101,302.647 | -209,008.146 | -427,866.978 | -496,377.469 | 834.988 | -775,442.005 |
| Income Before Tax
| 552,977 | 1,076,475.513 | -566,283.935 | -1,597,361.595 | -2,339,217.426 | -3,285,837.449 | -2,777,643.151 | -2,474,473.548 | -2,008,005.999 | -1,405,210.758 | -2,708,059.003 | -1,811,605.55 | -2,649,495.018 | -1,363,763.945 | -674,674.22 | -1,178,492.882 |
| Income Before Tax Ratio
| 0.047 | 0.096 | -0.054 | -0.17 | -0.335 | -0.598 | -0.595 | -0.68 | -0.664 | -0.476 | -1.115 | -1.098 | -2.776 | -3.622 | -1.255 | -1.272 |
| Income Tax Expense
| 194,091 | 12,170.922 | -130,958.853 | -73,758.643 | -151,445.579 | 266,996.559 | 245,092.591 | -500,039.121 | -442,595.837 | -26,207.702 | -173,595.774 | -248,515.021 | -249,247.427 | 38,049.541 | 49,722.146 | -109,624.878 |
| Net Income
| -108,926 | 1,064,229 | -435,325.081 | -1,523,602.951 | -2,187,771.847 | -3,552,619.911 | -3,022,596.029 | -1,974,325.446 | -1,565,231.276 | -1,378,824.847 | -2,534,178.837 | -1,562,830.981 | -2,399,936.082 | -1,401,813.486 | -724,396.366 | -1,068,868.004 |
| Net Income Ratio
| -0.009 | 0.095 | -0.042 | -0.162 | -0.313 | -0.647 | -0.647 | -0.543 | -0.517 | -0.467 | -1.043 | -0.948 | -2.515 | -3.723 | -1.348 | -1.154 |
| EPS
| -0.32 | 3.35 | -1.39 | -4.92 | -7.07 | -16.4 | -19.77 | -17.56 | -14 | -19.46 | -39.98 | -33.05 | -316.5 | -774.69 | -688.12 | -1,052.29 |
| EPS Diluted
| -0.32 | 3.35 | -1.39 | -4.92 | -7.07 | -16.4 | -19.77 | -17.56 | -14 | -19.38 | -39.83 | -32.92 | -316.5 | -774.69 | -688.12 | -1,052.29 |
| EBITDA
| 5,211,009 | 6,481,139.742 | 4,238,071.274 | 3,050,019.877 | 1,783,130.349 | 910,906.109 | 634,842.931 | 259,261.529 | -65,926.191 | 143,829.261 | -821,171.193 | -757,752.537 | -1,268,637.889 | -465,901.811 | -527,389.576 | 68,936.836 |
| EBITDA Ratio
| 0.447 | 0.579 | 0.405 | 0.324 | 0.255 | 0.166 | 0.136 | 0.071 | -0.022 | 0.049 | -0.338 | -0.459 | -1.329 | -1.237 | -0.981 | 0.074 |