PT Sarana Menara Nusantara Tbk.
SMNUF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $12,736 | $11,740 | $11,036 | $8,635 |
| % Growth | 8.5% | 6.4% | 27.8% | – |
| Cost of Goods Sold | $3,996 | $684 | $2,914 | $2,340 |
| Gross Profit | $8,739 | $11,056 | $8,121 | $6,295 |
| % Margin | 68.6% | 94.2% | 73.6% | 72.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $140 | $838 | $128 | $205 |
| SG&A Expenses | $319 | $1,076 | $216 | $257 |
| Sales & Mktg Exp. | $179 | $238 | $88 | $52 |
| Other Operating Expenses | $1,155 | $3,038 | -$517 | -$341 |
| Operating Expenses | $1,474 | $4,115 | $1,005 | $875 |
| Operating Income | $7,266 | $6,941 | $6,828 | $5,397 |
| % Margin | 57.1% | 59.1% | 61.9% | 62.5% |
| Other Income/Exp. Net | -$3,729 | -$3,395 | -$2,880 | -$1,680 |
| Pre-Tax Income | $3,537 | $3,546 | $3,948 | $3,716 |
| Tax Expense | $172 | $242 | $451 | $268 |
| Net Income | $3,335 | $3,253 | $3,442 | $3,427 |
| % Margin | 26.2% | 27.7% | 31.2% | 39.7% |
| EPS | 66.98 | 65 | 69.12 | 68.79 |
| % Growth | 3% | -6% | 0.5% | – |
| EPS Diluted | 67 | 65.32 | 69.12 | 68.74 |
| Weighted Avg Shares Out | 50 | 50 | 50 | 50 |
| Weighted Avg Shares Out Dil | 50 | 50 | 50 | 50 |
| Supplemental Information | – | – | – | – |
| Interest Income | $84 | $0 | $29 | $31 |
| Interest Expense | $3,051 | $2,773 | $2,339 | $1,312 |
| Depreciation & Amortization | $1,723 | -$652 | $2,197 | $1,849 |
| EBITDA | $8,311 | $6,290 | $8,484 | $6,878 |
| % Margin | 65.3% | 53.6% | 76.9% | 79.6% |