PT Tempo Scan Pacific Tbk (IDX:TSPC)
Indonesia
· Delayed Price · Currency is IDR 2,480.00
+10.00 (0.40%)
May 9, 2025, 3:49 PM WIB
PT Tempo Scan Pacific Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 13,488,029 | 13,654,571 | 13,119,785 | 12,254,369 | 11,234,443 | 10,968,402 | Upgrade
|
| Revenue Growth (YoY) | 1.20% | 4.08% | 7.06% | 9.08% | 2.43% | -0.23% | Upgrade
|
| Cost of Revenue | 8,401,689 | 8,515,478 | 8,449,200 | 8,122,407 | 7,255,445 | 7,081,659 | Upgrade
|
| Gross Profit | 5,086,340 | 5,139,092 | 4,670,585 | 4,131,963 | 3,978,998 | 3,886,743 | Upgrade
|
| Selling, General & Admin | 3,462,974 | 3,441,048 | 3,417,748 | 3,454,079 | 2,892,475 | 2,772,892 | Upgrade
|
| Other Operating Expenses | -125,296 | -110,806 | 173,006 | -50,774 | -17,824 | 38,204 | Upgrade
|
| Operating Expenses | 3,337,678 | 3,330,242 | 3,590,754 | 3,403,305 | 2,874,651 | 2,811,096 | Upgrade
|
| Operating Income | 1,748,662 | 1,808,851 | 1,079,831 | 728,658 | 1,104,347 | 1,075,647 | Upgrade
|
| Interest Expense | -64,289 | -71,642 | -77,945 | -64,814 | -48,124 | -48,345 | Upgrade
|
| Interest & Investment Income | 206,226 | 199,084 | 152,838 | 58,929 | 54,921 | 82,628 | Upgrade
|
| Earnings From Equity Investments | 4,316 | 1,598 | 1,851 | 26,464 | 15,341 | -13,250 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | -73,543 | -49,427 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 1,894,915 | 1,937,890 | 1,083,032 | 699,811 | 1,126,485 | 1,096,681 | Upgrade
|
| Merger & Restructuring Charges | -4,083 | -2,383 | -4,212 | -10,854 | -28,114 | -32,232 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 524,344 | 640,866 | - | - | Upgrade
|
| Pretax Income | 1,890,832 | 1,935,507 | 1,603,164 | 1,329,823 | 1,098,370 | 1,064,449 | Upgrade
|
| Income Tax Expense | 355,395 | 387,101 | 352,916 | 292,295 | 220,553 | 230,079 | Upgrade
|
| Earnings From Continuing Operations | 1,535,437 | 1,548,405 | 1,250,248 | 1,037,528 | 877,818 | 834,370 | Upgrade
|
| Minority Interest in Earnings | -85,900 | -100,681 | -72,816 | -35,900 | -54,050 | -46,567 | Upgrade
|
| Net Income | 1,449,538 | 1,447,725 | 1,177,432 | 1,001,628 | 823,768 | 787,803 | Upgrade
|
| Net Income to Common | 1,449,538 | 1,447,725 | 1,177,432 | 1,001,628 | 823,768 | 787,803 | Upgrade
|
| Net Income Growth | 42.66% | 22.96% | 17.55% | 21.59% | 4.57% | 42.13% | Upgrade
|
| Shares Outstanding (Basic) | 4,503 | 4,510 | 4,511 | 4,512 | 4,501 | 4,502 | Upgrade
|
| Shares Outstanding (Diluted) | 4,503 | 4,510 | 4,511 | 4,512 | 4,501 | 4,502 | Upgrade
|
| Shares Change (YoY) | -0.26% | -0.03% | -0.01% | 0.23% | -0.01% | 0.04% | Upgrade
|
| EPS (Basic) | 321.93 | 321.00 | 261.00 | 222.00 | 183.00 | 175.00 | Upgrade
|
| EPS (Diluted) | 321.93 | 321.00 | 261.00 | 222.00 | 183.00 | 175.00 | Upgrade
|
| EPS Growth | 43.03% | 22.99% | 17.57% | 21.31% | 4.57% | 42.08% | Upgrade
|
| Free Cash Flow | 903,174 | 1,321,595 | 872,808 | -106,328 | 303,783 | 534,862 | Upgrade
|
| Free Cash Flow Per Share | 200.59 | 293.03 | 193.47 | -23.57 | 67.48 | 118.81 | Upgrade
|
| Dividend Per Share | - | - | 125.000 | 125.000 | 70.000 | 60.000 | Upgrade
|
| Dividend Growth | - | - | - | 78.57% | 16.67% | 20.00% | Upgrade
|
| Gross Margin | 37.71% | 37.64% | 35.60% | 33.72% | 35.42% | 35.44% | Upgrade
|
| Operating Margin | 12.96% | 13.25% | 8.23% | 5.95% | 9.83% | 9.81% | Upgrade
|
| Profit Margin | 10.75% | 10.60% | 8.97% | 8.17% | 7.33% | 7.18% | Upgrade
|
| Free Cash Flow Margin | 6.70% | 9.68% | 6.65% | -0.87% | 2.70% | 4.88% | Upgrade
|
| EBITDA | 1,964,762 | 2,201,092 | 1,350,964 | 983,576 | 1,297,800 | 1,301,141 | Upgrade
|
| EBITDA Margin | 14.57% | 16.12% | 10.30% | 8.03% | 11.55% | 11.86% | Upgrade
|
| D&A For EBITDA | 216,099 | 392,241 | 271,133 | 254,918 | 193,454 | 225,494 | Upgrade
|
| EBIT | 1,748,662 | 1,808,851 | 1,079,831 | 728,658 | 1,104,347 | 1,075,647 | Upgrade
|
| EBIT Margin | 12.96% | 13.25% | 8.23% | 5.95% | 9.83% | 9.81% | Upgrade
|
| Effective Tax Rate | 18.80% | 20.00% | 22.01% | 21.98% | 20.08% | 21.62% | Upgrade
|
| Advertising Expenses | - | 1,537,734 | 1,755,965 | 1,925,119 | 1,410,485 | 1,367,507 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.