banner
IMAS.JK image

PT Indomobil Sukses Internasional Tbk

IMAS.JK

JKT

790

IDR
0.00(0.00%)

As of today

PT Indomobil Sukses Internasional Tbk fundamentals

IMAS.JK Income Statement

Period EndingDec 31, 2005Dec 31, 2006Dec 31, 2007Dec 31, 2008Dec 31, 2009Dec 31, 2010Dec 31, 2011Dec 31, 2012Dec 31, 2013Dec 31, 2014Dec 31, 2015Dec 31, 2016Dec 31, 2017Dec 31, 2018Dec 31, 2019Dec 31, 2020Dec 31, 2021Dec 31, 2022Dec 31, 2023Dec 31, 2024
Total Revenue4,529,675,595,5872,909,094,130,5735,084,057,100,0768,197,135,054,9966,939,569,696,73010,935,334,616,53515,776,580,286,65919,780,838,058,90020,094,736,395,13519,458,165,173,08818,099,979,783,21515,049,532,331,66215,359,437,288,25417,544,709,521,98318,615,129,696,49115,230,426,162,67319,174,995,000,00025,581,929,000,00028,892,314,000,00029,318,218,000,000
Cost of Revenue3,936,935,238,1642,439,541,968,5244,383,368,612,5817,115,658,497,9696,029,288,081,2869,530,324,580,34813,787,256,396,06017,328,884,481,45617,604,481,004,01116,827,691,872,74615,352,337,918,61412,383,420,122,23012,289,878,787,01714,117,080,050,13414,910,914,172,21811,874,396,432,03615,481,609,000,00020,755,697,000,00023,061,906,000,00023,776,685,000,000
Gross Profit592,740,357,423469,552,162,049700,688,487,4951,081,476,557,027910,281,615,4441,405,010,036,1871,989,323,890,5992,451,953,577,4442,490,255,391,1242,630,473,300,3422,747,641,864,6012,666,112,209,4323,069,558,501,2373,427,629,471,8493,704,215,524,2733,356,029,730,6373,693,386,000,0004,826,232,000,0005,830,408,000,0005,541,533,000,000
Gross Profit Margin0.1310.1610.1380.1320.1310.1280.1260.1240.1240.1350.1520.1770.20.1950.1990.220.1930.1890.2020.189
R&D Expenses00000000228,012,426198,889,186247,274,330417,650,978217,271,964540,540,775275,604,91125,188,819,3614,132,000,0002,612,000,00003,789,000,000
General & Administrative Expenses372,999,121,726415,614,354,021431,699,460,982471,349,544,571435,415,151,741582,752,649,709606,774,473,692165,431,540,597213,004,417,978236,335,790,781256,906,112,096239,174,919,795233,786,817,796258,621,668,751283,013,109,029279,336,209,543284,100,000,0001,710,561,000,0001,995,852,000,0000
Selling & Marketing Expenses194,706,815,668181,797,584,275229,368,591,657353,916,161,698344,548,229,393493,260,861,675777,336,127,208564,514,856,371680,125,821,058681,324,555,259617,784,454,430524,202,797,766513,097,180,235500,490,600,302565,686,546,330449,189,433,454635,291,000,0001,773,878,000,0001,852,705,000,0000
SG&A Expenses567,705,937,394597,411,938,296661,068,052,639825,265,706,269779,963,381,1341,076,013,511,3841,384,110,600,900729,946,396,968893,130,239,036917,660,346,040874,690,566,526763,377,717,561746,883,998,031759,112,269,053848,699,655,359728,525,642,997919,391,000,0002,694,959,000,0003,925,247,000,0003,052,153,000,000
Other Expenses74,329,735,87558,541,562,81088,016,486,10078,330,700,44769,259,104,400185,592,743,352-420,442,880,8034,858,310,21914,181,445,19836,426,268,5609,327,838,47611,132,783,9754,265,495,5077,306,514,8481,529,670,837,4641,441,172,500,1061,196,341,000,000-181,089,000,000-887,766,000,000271,422,000,000
Total Operating Expenses567,705,937,394597,411,938,296661,068,052,639825,265,706,269779,963,381,1341,076,013,511,384963,667,720,0971,171,050,628,4381,554,665,355,8031,748,087,529,2072,090,242,122,8951,995,259,542,2261,934,945,322,8372,008,986,982,3892,378,646,097,7342,194,886,962,4642,119,864,000,0002,878,660,000,0003,037,481,000,0003,327,364,000,000
Total Costs & Expenses4,504,641,175,5583,036,953,906,8205,044,436,665,2207,940,924,204,2386,809,251,462,42010,606,338,091,73214,750,924,116,15718,499,935,109,89419,159,146,359,81418,575,779,401,95317,442,580,041,50914,378,679,664,45614,224,824,109,85416,126,067,032,52317,289,560,269,95214,069,283,394,50017,601,473,000,00023,634,357,000,00026,099,387,000,000-27,104,049,000,000
Interest Income14,433,167,15725,129,922,72011,901,534,83122,886,431,87855,448,762,63432,795,206,66558,151,070,84180,400,988,57238,710,184,43949,277,475,288107,783,526,736142,197,671,928191,496,737,076197,793,193,395254,637,917,212433,394,377,638354,769,000,000271,036,000,000243,741,000,000316,478,000,000
Interest Expense85,212,652,391122,807,427,993110,917,542,334139,991,088,050194,862,617,863184,877,377,196210,332,227,696327,250,971,716517,425,968,697752,981,716,933763,876,361,796807,222,167,439872,595,070,9621,141,677,462,8261,616,572,484,3701,680,086,149,2121,686,611,000,0001,600,347,000,0002,151,993,000,0002,502,146,000,000
Depreciation & Amortization129,823,420,448145,428,258,92876,378,299,538-3,343,974,304288,458,723,315496,299,929,8400114,136,144,257165,889,145,130209,890,182,193229,315,460,976696,812,233,964417,833,025,713518,234,380,079624,974,737,368730,691,361,844872,110,000,0001,131,791,000,0001,297,811,000,0001,430,877,000,000
EBITDA152,493,643,94818,206,090,033192,532,000,000252,866,876,454425,839,694,304825,296,454,6431,025,656,170,5021,514,458,479,1941,278,837,342,576984,713,101,2981,176,621,977,0641,256,978,219,3881,415,248,356,7801,849,864,072,2802,614,659,707,5831,933,612,276,0172,552,608,000,0003,132,263,000,0004,525,338,000,0004,704,826,000,000
EBITDA Margin0.0340.0060.0380.0310.0610.0750.0650.0770.0640.0510.0650.0840.0920.1050.140.1270.1330.1220.1570.16
Operating Income25,034,420,029-127,859,776,24739,620,434,856256,210,850,758130,318,234,310328,996,524,8031,025,656,170,5021,049,245,060,391951,000,279,7261,009,759,247,9351,037,261,745,608572,886,939,1731,374,459,456,0911,195,769,190,4621,484,430,553,5691,587,467,321,6411,851,943,000,0001,947,572,000,0002,792,927,000,0002,214,169,000,000
Operating Income Margin0.006-0.0440.0080.0310.0190.030.0650.0530.0470.0520.0570.0380.0890.0680.080.1040.0970.0760.0970.076
Total Other Income/Expenses (Net)42,246,571,52823,258,438,287-9,062,011,719-87,770,013,42222,969,274,028-113,471,430,962-152,181,156,85523,826,302,830-355,478,050,977-1,017,353,707,053-853,954,889,080-820,621,703,116-1,256,220,109,614-1,009,812,991,774-1,112,157,955,369-1,279,099,410,574-1,874,518,000,000-1,074,607,000,000-1,687,531,000,000-1,442,366,000,000
Income Before Tax67,280,991,557-104,601,337,96030,558,423,137168,440,837,336230,977,076,441645,898,118,9051,188,361,708,0911,073,071,363,221595,522,228,74918,888,760,812183,306,856,528-247,734,763,943117,560,110,761253,260,461,709372,272,598,200-484,892,410,574-22,575,000,000919,695,000,0001,105,396,000,000771,803,000,000
Pre-Tax Income Margin0.015-0.0360.0060.0210.0330.0590.0750.0540.030.0010.01-0.0160.0080.0140.02-0.032-0.0010.0360.0380.026
Income Tax Expense19,441,983,365-71,739,167,91211,988,942,62999,879,796,94376,811,479,58399,259,968,768217,470,376,348173,980,477,691-25,617,533,08085,982,108,712205,796,287,05965,146,241,841181,856,921,861154,485,841,369250,502,826,414190,818,034,928232,765,000,000357,144,000,000328,054,000,000408,871,000,000
Net Income38,358,377,1831,247,961,9451,382,852,84923,046,929,947117,593,451,463448,671,163,584812,967,575,161801,730,101,599532,456,406,907-128,191,730,970-45,726,385,458-289,419,917,738-109,626,741,79823,261,733,002121,769,771,786-675,710,445,502-255,340,000,000443,499,000,000632,522,000,000233,738,000,000
Net Income Margin0.008000.0030.0170.0410.0520.0410.026-0.007-0.003-0.019-0.0070.0010.007-0.044-0.0130.0170.0220.008
Earnings Per Share (EPS)17.990.470.4710.8955.86212.57330.83276.21183.44-46.36-16.54-104.66-39.648.4141.95-217.9-63.93111.04158.3658.52
Diluted Earnings Per Share (EPS)17.990.470.4710.8955.86212.57330.83276.21183.44-44.16-15.75-99.71-37.778.0141.95-217.9-63.93111.04158.3658.52
Weighted Average Shares Outstanding2,104,859,9822,104,859,9822,104,859,9822,104,859,9822,104,859,9822,108,842,0272,457,339,2892,765,278,4202,765,278,4242,765,278,4292,765,278,5072,765,278,4132,765,278,4472,765,278,5112,902,683,6033,101,074,2123,994,000,0003,994,000,0003,994,291,0393,994,000,000
Weighted Average Shares Outstanding (Diluted)2,104,859,9822,104,859,9822,104,859,9822,104,859,9822,104,859,9822,108,842,0272,457,339,2892,902,682,3312,902,682,3312,902,682,3312,902,682,3312,902,682,3312,902,682,3312,902,682,3312,902,683,6033,101,074,2123,994,000,0003,994,000,0003,994,291,0393,994,000,000