Jakarta - Delayed Quote IDR
PT Pelayaran Nasional Ekalya Purnamasari Tbk (ELPI.JK)
376.00
+2.00
+(0.53%)
At close: April 30 at 4:14:03 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,205,219,000
1,205,219,000
1,078,642,000
632,831,000
540,588,000
Cost of Revenue
889,195,000
889,195,000
841,019,000
461,971,000
377,393,000
Gross Profit
316,024,000
316,024,000
237,623,000
170,860,000
163,195,000
Operating Expense
46,685,000
46,685,000
52,163,000
47,936,000
33,464,000
Operating Income
269,339,000
269,339,000
185,460,000
122,924,000
129,731,000
Net Non Operating Interest Income Expense
-27,712,000
-27,712,000
-7,947,000
-7,307,000
-7,930,000
Pretax Income
266,947,000
266,947,000
163,419,000
104,384,000
105,737,000
Tax Provision
2,965,000
2,965,000
2,229,000
482,000
538,000
Net Income Common Stockholders
252,373,000
252,373,000
155,854,000
103,074,000
107,650,000
Diluted NI Available to Com Stockholders
252,373,000
252,373,000
155,854,000
103,074,000
107,650,000
Basic EPS
34.05
--
21.03
15.29
14.52
Diluted EPS
34.05
--
21.03
15.29
14.52
Basic Average Shares
7,412,000
--
7,412,000
6,741,753.43
7,412,000
Diluted Average Shares
7,412,000
--
7,412,000
6,741,753.43
7,412,000
Rent Expense Supplemental
395,711,000
395,711,000
419,617,000
95,854,000
65,294,000
Total Expenses
935,880,000
935,880,000
893,182,000
509,907,000
410,857,000
Net Income from Continuing & Discontinued Operation
252,373,000
252,373,000
155,854,000
103,074,000
107,650,000
Normalized Income
275,385,527.29
275,385,527.29
166,437,645.11
103,074,000
122,824,396.36
Interest Income
8,994,000
8,994,000
6,930,000
1,406,000
1,934,000
Interest Expense
20,237,000
20,237,000
9,185,000
6,804,000
9,216,000
Net Interest Income
-27,712,000
-27,712,000
-7,947,000
-7,307,000
-7,930,000
EBIT
287,184,000
287,184,000
172,604,000
111,188,000
114,953,000
EBITDA
289,351,000
289,351,000
174,801,000
113,983,000
117,454,000
Reconciled Cost of Revenue
889,195,000
889,195,000
841,019,000
461,971,000
377,393,000
Reconciled Depreciation
2,167,000
2,167,000
2,197,000
2,795,000
2,501,000
Net Income from Continuing Operation Net Minority Interest
252,373,000
252,373,000
155,854,000
103,074,000
107,650,000
Total Unusual Items Excluding Goodwill
-23,271,000
-23,271,000
-10,730,000
--
-15,252,000
Total Unusual Items
-23,271,000
-23,271,000
-10,730,000
--
-15,252,000
Normalized EBITDA
312,622,000
312,622,000
185,531,000
113,983,000
132,706,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-258,472.71
-258,472.71
-146,354.89
--
-77,603.64
12/31/2021 - 8/8/2022
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