Pelayaran Kurnia Lautan Semesta Tbk PT
IDX:KLAS
Income Statement
Earnings Waterfall
Pelayaran Kurnia Lautan Semesta Tbk PT
Income Statement
Pelayaran Kurnia Lautan Semesta Tbk PT
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Revenue |
154 070
N/A
|
187 792
+22%
|
212 703
+13%
|
223 336
+5%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(109 557)
|
(125 082)
|
(130 462)
|
(137 879)
|
|
| Gross Profit |
44 514
N/A
|
62 710
+41%
|
82 241
+31%
|
85 457
+4%
|
|
| Operating Income | |||||
| Operating Expenses |
(22 256)
|
(29 886)
|
(35 172)
|
(36 862)
|
|
| Selling, General & Administrative |
(19 683)
|
(27 913)
|
(34 443)
|
(36 548)
|
|
| Depreciation & Amortization |
(2 573)
|
(2 154)
|
(2 412)
|
(1 996)
|
|
| Other Operating Expenses |
0
|
181
|
1 683
|
1 683
|
|
| Operating Income |
22 257
N/A
|
32 824
+47%
|
47 068
+43%
|
48 595
+3%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
(14 185)
|
(8 485)
|
(6 864)
|
(6 163)
|
|
| Non-Reccuring Items |
0
|
1 508
|
0
|
0
|
|
| Total Other Income |
1 911
|
0
|
8 085
|
7 052
|
|
| Pre-Tax Income |
9 984
N/A
|
25 847
+159%
|
48 289
+87%
|
49 484
+2%
|
|
| Net Income | |||||
| Tax Provision |
(1 081)
|
(1 724)
|
(3 127)
|
(3 622)
|
|
| Income from Continuing Operations |
8 903
|
24 123
|
45 162
|
45 862
|
|
| Income to Minority Interest |
181
|
(293)
|
(453)
|
(394)
|
|
| Net Income (Common) |
9 084
N/A
|
23 830
+162%
|
44 710
+88%
|
45 469
+2%
|
|
| EPS (Diluted) |
2.49
N/A
|
6.54
+163%
|
20.65
+216%
|
21
+2%
|
|