Jakarta - Delayed Quote • IDR
PT Nusantara Infrastructure Tbk (META.JK)
At close: November 7 at 4:14 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,686,992,198.16
1,686,992,198.16
1,402,370,096.38
844,789,484.60
1,570,119,305.96
Cost of Revenue
1,035,713,956.01
1,035,713,956.01
821,076,980.42
438,505,688.51
1,232,701,042.66
Gross Profit
651,278,242.15
651,278,242.15
581,293,115.97
406,283,796.08
337,418,263.30
Operating Expense
263,941,977.01
263,941,977.01
311,497,343.78
251,296,526.59
205,592,074.39
Operating Income
387,336,265.15
387,336,265.15
269,795,772.19
154,987,269.50
131,826,188.91
Net Non Operating Interest Income Expense
-485,939,389.18
-485,939,389.18
-180,979,014.18
-133,799,563.27
-37,867,877.67
Pretax Income
-166,434,698.57
-166,434,698.57
178,201,500.40
62,948,983.53
135,644,285.15
Tax Provision
69,437,980.38
69,437,980.38
55,736,668.63
37,188,034.31
23,022,399.54
Net Income Common Stockholders
-233,744,670.87
-233,744,670.87
72,439,030.12
5,989,245.89
69,392,144.52
Diluted NI Available to Com Stockholders
-233,744,670.87
-233,744,670.87
72,439,030.12
5,989,245.89
69,392,144.52
Basic EPS
-13.20
--
4.09
0.34
3.92
Diluted EPS
-13.20
--
4.09
0.34
3.92
Basic Average Shares
17,710,708.19
--
17,710,708.19
17,710,708.19
17,710,708.19
Diluted Average Shares
17,710,708.19
--
17,710,708.19
17,710,708.19
17,710,708.19
Total Operating Income as Reported
393,162,966.16
393,162,966.16
278,187,867.94
150,782,739.44
132,764,014.70
Rent Expense Supplemental
--
--
375,662.58
533,740.40
593,127.52
Total Expenses
1,299,655,933.01
1,299,655,933.01
1,132,574,324.20
689,802,215.10
1,438,293,117.05
Net Income from Continuing & Discontinued Operation
-233,744,670.87
-233,744,670.87
72,439,030.12
5,989,245.89
69,392,144.52
Normalized Income
-243,134,849.62
-243,134,849.62
72,439,030.12
17,797,880.14
69,392,144.52
Interest Income
8,112,475.04
8,112,475.04
7,635,214.14
7,977,204.92
23,397,762.15
Interest Expense
492,602,983.19
492,602,983.19
186,438,322.70
140,273,331.67
60,766,790.95
Net Interest Income
-485,939,389.18
-485,939,389.18
-180,979,014.18
-133,799,563.27
-37,867,877.67
EBIT
326,168,284.62
326,168,284.62
364,639,823.10
203,222,315.20
196,411,076.09
EBITDA
344,453,916.91
344,453,916.91
383,560,992.56
221,319,539.44
214,699,230.37
Reconciled Cost of Revenue
1,035,713,956.01
1,035,713,956.01
821,076,980.42
438,505,688.51
1,232,701,042.66
Reconciled Depreciation
18,285,632.29
18,285,632.29
18,921,169.46
18,097,224.24
18,288,154.28
Net Income from Continuing Operation Net Minority Interest
-233,744,670.87
-233,744,670.87
72,439,030.12
5,989,245.89
69,392,144.52
Total Unusual Items Excluding Goodwill
12,038,690.70
12,038,690.70
--
-6,634,064.19
-7,028,342.70
Total Unusual Items
12,038,690.70
12,038,690.70
--
--
-7,028,342.70
Normalized EBITDA
332,415,226.21
332,415,226.21
383,560,992.56
221,319,539.44
214,699,230.37
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
2,648,511.95
2,648,511.95
--
-1,459,494.12
--
12/31/2020 - 9/29/2005
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade