Advertisement
U.S. Markets open in 5 hrs 38 mins

PT Smartfren Telecom Tbk (FREN.JK)

Jakarta - Jakarta Delayed Price. Currency in IDR
25.000.00 (0.00%)
As of 02:55PM WIB. Market open.
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
11,569,258,000
11,655,708,000
11,202,579,000
10,456,828,822
9,407,882,876
Cost of Revenue
4,134,409,000
3,924,821,000
3,729,403,000
3,844,307,495
3,853,375,659
Gross Profit
7,434,849,000
7,730,887,000
7,473,176,000
6,612,521,327
5,554,507,218
Operating Expense
7,316,270,000
7,137,837,000
6,810,857,000
6,325,849,081
6,301,652,488
Operating Income
118,579,000
593,050,000
662,319,000
286,672,245
-747,145,270
Net Non Operating Interest Income Expense
-1,355,820,000
-1,322,965,000
-1,082,322,000
-990,859,074
-881,114,690
Pretax Income
-211,336,000
85,139,000
1,076,476,000
-566,283,935
-1,597,361,595
Tax Provision
305,699,000
194,091,000
12,171,000
-130,958,853
-73,758,643
Net Income Common Stockholders
-516,991,000
-108,926,000
1,064,229,000
-435,329,110
-1,523,591,145
Diluted NI Available to Com Stockholders
-516,991,000
-108,926,000
1,064,229,000
-435,329,110
-1,523,591,145
Basic EPS
-3.65
-0.32
3.35
-1.39
-4.92
Diluted EPS
-3.65
-0.32
3.35
-1.39
-4.92
Basic Average Shares
333,018,426
335,388,051
317,807,601
313,332,381
309,411,740
Diluted Average Shares
335,388,080
335,388,051
317,807,601
313,332,381
309,411,740
Total Operating Income as Reported
60,417,000
543,702,000
623,122,000
247,188,617
-784,675,269
Rent Expense Supplemental
289,380,000
410,222,000
402,880,000
1,089,579,117
1,333,264,594
Total Expenses
11,450,679,000
11,062,658,000
10,540,260,000
10,170,156,576
10,155,028,146
Net Income from Continuing & Discontinued Operation
-516,991,000
-108,926,000
1,064,229,000
-435,329,110
-1,523,591,145
Normalized Income
-1,328,207,380
-820,815,620
1,017,018,878
-443,708,005
-1,558,719,636
Interest Income
28,624,000
4,576,000
5,038,000
11,295,540
7,204,784
Interest Expense
1,326,282,000
1,278,193,000
1,048,163,000
962,670,986
850,789,475
Net Interest Income
-1,355,820,000
-1,322,965,000
-1,082,322,000
-990,859,074
-881,114,690
EBIT
1,114,946,000
1,363,332,000
2,124,639,000
396,387,052
-746,572,119
EBITDA
6,038,912,000
5,965,584,000
6,526,060,000
4,248,970,792
3,086,848,962
Reconciled Cost of Revenue
4,134,409,000
3,924,821,000
3,729,403,000
3,844,307,495
3,853,375,659
Reconciled Depreciation
4,923,966,000
4,602,252,000
4,401,421,000
3,852,583,741
3,833,421,082
Net Income from Continuing Operation Net Minority Interest
-516,991,000
-108,926,000
1,064,229,000
-435,329,110
-1,523,591,145
Total Unusual Items Excluding Goodwill
1,040,021,000
912,679,000
47,750,000
10,899,518
36,829,085
Total Unusual Items
1,040,021,000
912,679,000
47,750,000
10,899,518
36,829,085
Normalized EBITDA
4,998,891,000
5,052,905,000
6,478,310,000
4,238,071,274
3,050,019,877
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
228,804,620
200,789,380
539,878
2,520,623
1,700,594