Unlock stock picks and a broker-level newsfeed that powers Wall Street.

Jakarta - Delayed Quote IDR

PT Victoria Investama Tbk (VICO.JK)

152.00
+11.00
+(7.80%)
At close: May 5 at 4:14:57 PM GMT+7
Currency in IDR All numbers in thousands
Download
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,560,627,385
2,560,627,385
2,224,144,249
2,243,320,238
2,121,749,117
Cost of Revenue
282,352,178
282,352,178
243,821,108
531,152,652
464,680,864
Gross Profit
2,278,275,207
2,278,275,207
1,980,323,141
1,712,167,586
1,657,068,253
Operating Expense
337,367,135
337,367,135
327,731,628
345,031,252
41,667,480
Operating Income
1,940,908,072
1,940,908,072
1,652,591,513
1,367,136,334
1,615,400,773
Net Non Operating Interest Income Expense
-1,622,862,502
-1,622,862,502
-1,286,874,380
-975,959,071
-1,130,435,943
Pretax Income
175,236,797
175,236,797
145,092,757
375,217,110
-132,571,748
Tax Provision
38,485,282
38,485,282
34,761,607
133,069,062
-30,957,588
Net Income Common Stockholders
69,902,040
69,902,040
52,363,999
112,507,400
-31,915,451
Diluted NI Available to Com Stockholders
69,902,040
69,902,040
52,363,999
112,507,400
-31,915,451
Basic EPS
4.59
--
3.44
10.72
-2.98
Diluted EPS
4.59
--
3.44
10.72
-2.98
Basic Average Shares
15,217,075.66
--
15,217,075.66
10,493,943.97
10,690,246.40
Diluted Average Shares
15,217,075.66
--
15,217,075.66
10,493,943.97
10,690,246.40
Total Operating Income as Reported
--
--
424,577,064
721,128,426
543,053,576
Rent Expense Supplemental
14,080,606
14,080,606
14,886,489
10,877,878
13,258,504
Total Expenses
619,719,313
619,719,313
571,552,736
876,183,904
506,348,344
Net Income from Continuing & Discontinued Operation
69,902,040
69,902,040
52,363,999
112,507,400
-31,915,451
Normalized Income
97,259,840.59
97,259,840.59
182,694,306.96
83,330,766.52
374,456,506.28
Interest Income
39,624,663
39,624,663
41,266,059
34,996,591
29,481,777
Interest Expense
1,648,472,913
1,648,472,913
1,311,758,500
1,005,323,932
1,148,429,495
Net Interest Income
-1,622,862,502
-1,622,862,502
-1,286,874,380
-975,959,071
-1,130,435,943
EBIT
1,823,709,710
1,823,709,710
1,456,851,257
1,380,541,042
1,015,857,747
EBITDA
1,860,903,725
1,860,903,725
1,491,318,855
1,423,383,927
1,055,589,188
Reconciled Cost of Revenue
282,352,178
282,352,178
243,821,108
531,152,652
464,680,864
Reconciled Depreciation
37,194,015
37,194,015
34,467,598
42,842,885
39,731,441
Net Income from Continuing Operation Net Minority Interest
69,902,040
69,902,040
52,363,999
112,507,400
-31,915,451
Total Unusual Items Excluding Goodwill
-35,056,967
-35,056,967
-171,392,972
45,210,243
-530,176,510
Total Unusual Items
-35,056,967
-35,056,967
-171,392,972
45,210,243
-530,176,510
Normalized EBITDA
1,895,960,692
1,895,960,692
1,662,711,827
1,378,173,684
1,585,765,698
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-7,699,166.41
-7,699,166.41
-41,062,664.04
16,033,609.52
-123,804,552.72
12/31/2021 - 7/8/2013

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