Golden Eagle Energy Tbk PT
IDX:SMMT

Watchlist Manager
Golden Eagle Energy Tbk PT Logo
Golden Eagle Energy Tbk PT
IDX:SMMT
Watchlist
Price: 1 800 IDR 3.15% Market Closed
Market Cap: Rp6.2T

Income Statement

Earnings Waterfall
Golden Eagle Energy Tbk PT

Income Statement
Golden Eagle Energy Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
143
0
173
202
29
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3 691
7 115
0
13 035
12 949
13 448
16 957
16 875
16 085
14 935
13 601
6 600
0
0
3 615
7 108
7 338
0
0
0
0
0
0
Revenue
33 865
N/A
50 378
+49%
50 179
0%
32 206
-36%
31 143
-3%
27 477
-12%
26 694
-3%
26 749
+0%
28 407
+6%
25 052
-12%
26 738
+7%
27 839
+4%
28 419
+2%
1 751
-94%
3 457
+97%
(5 231)
N/A
4 548
N/A
(3 078)
N/A
(13 827)
-349%
(13 297)
+4%
0
N/A
0
N/A
0
N/A
0
N/A
8 933
N/A
8 109
-9%
27 857
+244%
28 191
+1%
28 770
+2%
32 849
+14%
25 294
-23%
39 265
+55%
56 065
+43%
58 932
+5%
52 841
-10%
56 440
+7%
57 637
+2%
74 399
+29%
107 178
+44%
146 565
+37%
190 411
+30%
215 820
+13%
247 696
+15%
246 983
0%
250 265
+1%
239 513
-4%
210 130
-12%
206 114
-2%
209 446
+2%
244 588
+17%
302 480
+24%
395 017
+31%
508 274
+29%
636 348
+25%
802 088
+26%
896 032
+12%
63
-100%
1 111 688
+1 772 950%
1 066 157
-4%
1 107 039
+4%
61
-100%
828 551
+1 364 286%
769 374
-7%
489 459
-36%
49
-100%
160 362
+328 395%
89
-100%
114
+29%
Gross Profit
Cost of Revenue
(17 549)
(25 903)
(25 559)
(15 897)
(15 563)
(17 688)
(17 793)
(17 841)
(17 798)
(13 813)
(15 256)
(16 776)
(17 248)
(15 519)
(16 458)
(11 049)
0
0
0
0
0
0
0
0
(5 183)
(7 269)
(25 531)
(28 100)
(28 548)
(32 165)
(26 109)
(36 109)
(51 986)
(51 931)
(44 325)
(44 913)
(42 604)
(58 142)
(85 317)
(115 249)
(150 442)
(168 468)
(194 330)
(201 464)
(212 905)
(209 847)
(191 386)
(190 538)
(196 641)
(221 249)
(255 882)
(304 291)
(346 110)
(405 032)
(497 289)
(573 866)
(43)
(772 557)
(781 418)
(875 723)
(50)
(723 806)
(706 304)
(437 646)
(46)
(157 483)
(82)
(106)
Gross Profit
16 316
N/A
24 477
+50%
24 622
+1%
16 311
-34%
15 580
-4%
9 790
-37%
8 901
-9%
8 907
+0%
10 609
+19%
11 237
+6%
11 480
+2%
11 062
-4%
11 171
+1%
9 308
-17%
10 075
+8%
6 796
-33%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
3 750
N/A
840
-78%
2 327
+177%
92
-96%
222
+142%
685
+208%
(815)
N/A
3 156
N/A
4 079
+29%
7 000
+72%
8 514
+22%
11 525
+35%
15 033
+30%
16 256
+8%
21 861
+34%
31 315
+43%
39 969
+28%
47 351
+18%
53 366
+13%
45 519
-15%
37 360
-18%
29 665
-21%
18 744
-37%
15 576
-17%
12 805
-18%
23 339
+82%
46 598
+100%
90 726
+95%
162 163
+79%
231 317
+43%
304 799
+32%
322 166
+6%
20
-100%
339 132
+1 682 183%
284 739
-16%
231 316
-19%
11
-100%
104 745
+988 143%
63 070
-40%
51 813
-18%
3
-100%
2 879
+108 819%
7
-100%
8
+17%
Operating Income
Operating Expenses
(19 531)
(27 795)
(27 725)
(16 776)
(18 116)
(12 801)
(11 337)
(12 144)
(13 597)
(21 113)
(21 748)
(20 734)
(13 782)
14 380
12 026
12 470
(3 976)
2 185
12 420
12 896
(10 069)
(11 280)
(12 269)
(12 255)
(7 172)
(12 131)
(10 504)
(21 719)
(36 346)
(47 610)
(53 425)
(35 309)
(37 665)
(34 618)
(34 301)
(33 095)
(37 795)
(45 692)
(40 762)
(36 941)
(27 596)
(36 333)
(35 582)
(34 192)
(31 015)
(33 604)
(55 467)
(57 628)
(41 466)
(41 219)
(39 584)
(41 774)
(43 696)
(48 762)
(54 351)
(60 634)
(4)
(61 132)
(62 516)
(60 136)
(4)
(62 693)
(47 044)
(31 397)
(2)
(116)
(3)
(4)
Selling, General & Administrative
0
0
0
0
0
(17 230)
(20 594)
0
(13 597)
(13 307)
(13 941)
(17 642)
(13 782)
155
(2 199)
(1 754)
(5 680)
(4 017)
(234)
577
(10 147)
(11 503)
(12 541)
(12 563)
(12 657)
(13 832)
(12 282)
(20 225)
(21 803)
(23 805)
(29 624)
(26 376)
(26 313)
(26 314)
(26 477)
(25 299)
(26 444)
(22 312)
(19 613)
(19 204)
(21 749)
(23 580)
(25 253)
(26 042)
(27 264)
(29 264)
(30 359)
(31 503)
(34 296)
(34 484)
(34 654)
(37 985)
(19 436)
(38 048)
(43 866)
(50 500)
(3)
(3 448)
(4 835)
(2 255)
(4)
(63 784)
(48 982)
(34 090)
(2)
(683)
(3)
(4)
Depreciation & Amortization
(2 764)
(2 742)
(2 962)
0
(2 350)
0
0
350
0
0
0
0
0
0
0
0
(884)
(230)
(357)
(437)
(307)
(161)
(112)
(79)
(766)
(2 054)
(1 976)
(5 243)
(6 599)
(8 843)
(11 610)
(10 650)
(7 977)
(12 076)
(11 597)
(11 581)
(9 765)
(11 538)
(12 418)
(13 287)
(12 347)
(12 753)
(12 719)
(12 692)
(12 718)
(12 344)
(11 963)
(10 828)
(9 054)
(8 620)
(6 814)
(5 673)
(7 133)
(8 109)
(7 880)
(7 529)
(0)
(1 910)
(1 907)
(2 107)
(0)
(2 688)
0
(1 219)
(0)
(0)
(0)
(0)
Other Operating Expenses
(16 767)
(25 054)
(24 764)
(16 776)
(15 767)
4 429
9 257
(12 494)
0
(7 806)
(7 807)
(3 092)
0
14 225
14 225
14 224
2 588
6 432
13 011
12 756
385
384
384
388
6 250
3 755
3 754
3 749
(7 943)
(14 962)
(12 191)
1 717
(3 375)
3 772
3 773
3 784
(1 586)
(11 842)
(8 731)
(4 450)
6 500
0
2 390
4 543
8 966
8 005
(13 145)
(15 298)
1 884
1 884
1 884
1 884
(17 127)
(2 606)
(2 606)
(2 606)
0
(55 773)
(55 773)
(55 773)
0
3 779
1 938
3 911
0
567
0
0
Operating Income
(3 215)
N/A
(3 319)
-3%
(3 104)
+6%
(466)
+85%
(2 536)
-444%
(3 012)
-19%
(2 435)
+19%
(3 235)
-33%
(2 988)
+8%
(9 874)
-230%
(10 267)
-4%
(9 673)
+6%
(2 611)
+73%
611
N/A
(975)
N/A
(3 810)
-291%
572
N/A
(893)
N/A
(1 408)
-58%
(401)
+72%
(10 069)
-2 411%
(11 280)
-12%
(12 269)
-9%
(12 255)
+0%
(3 423)
+72%
(11 291)
-230%
(8 177)
+28%
(21 627)
-164%
(36 123)
-67%
(46 925)
-30%
(54 240)
-16%
(32 153)
+41%
(33 586)
-4%
(27 618)
+18%
(25 787)
+7%
(21 571)
+16%
(22 762)
-6%
(29 437)
-29%
(18 902)
+36%
(5 625)
+70%
12 373
N/A
11 018
-11%
17 784
+61%
11 327
-36%
6 345
-44%
(3 939)
N/A
(36 723)
-832%
(42 053)
-15%
(28 661)
+32%
(17 881)
+38%
7 014
N/A
48 953
+598%
118 467
+142%
182 555
+54%
250 448
+37%
261 532
+4%
17
-100%
277 999
+1 682 399%
222 223
-20%
171 180
-23%
7
-100%
42 052
+636 379%
16 026
-62%
20 416
+27%
0
-100%
2 762
+835 694%
4
-100%
4
+4%
Pre-Tax Income
Interest Income Expense
4
(281)
23
(12)
3 394
6 295
1 764
2 799
1 080
(3 940)
626
(848)
(28)
8 790
8 461
15 890
15 303
22 575
30 215
34 566
33 018
12 078
13 265
11 446
33 018
(15 569)
(17 537)
(31 272)
(24 456)
5 112
3 486
9 044
15 222
22 726
28 351
31 923
58 341
75 774
76 927
76 821
72 591
68 678
60 033
51 835
295
(28 059)
6 780
1 546
9 051
28 915
27 325
74 962
133 972
153 204
196 022
206 388
11
176 650
191 997
150 834
11
171 507
111 559
96 479
2
14 317
2
2
Non-Reccuring Items
0
0
0
0
0
0
0
0
(4 138)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
435
435
0
0
0
0
Gain/Loss on Disposition of Assets
(12)
30
0
0
198
170
(303)
(303)
(82)
0
0
432
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 211
0
0
2 211
145
0
0
0
0
0
0
0
0
0
2 600
2 600
2 352
0
3 606
9 194
1
0
5 991
384
0
0
87
105
0
0
0
0
Total Other Income
4 345
4 282
4 374
2 827
1 948
478
965
569
3 110
1 685
1 349
1 140
1 078
71
249
3 720
0
(985)
(1 280)
(4 833)
(2 600)
23 692
15 903
3 990
(33 097)
(51)
(94)
(397)
0
(7 944)
(7 914)
(7 490)
83
(3 294)
(887)
387
2 288
5 072
5 192
4 107
(525)
6 771
4 216
1 776
(406)
(435)
(331)
202
(3 777)
(4 800)
(3 423)
(3 811)
3 210
8 529
1 155
1 454
0
5 398
(370)
(11 379)
(1)
(11 966)
(12 303)
(1 783)
(0)
248
(0)
(0)
Pre-Tax Income
1 122
N/A
711
-37%
1 293
+82%
2 349
+82%
3 003
+28%
3 931
+31%
(9)
N/A
(170)
-1 789%
(3 019)
-1 676%
(12 129)
-302%
(8 292)
+32%
(8 948)
-8%
(1 562)
+83%
9 472
N/A
7 735
-18%
15 800
+104%
15 875
+0%
20 697
+30%
27 527
+33%
29 332
+7%
20 349
-31%
24 490
+20%
16 899
-31%
3 181
-81%
(3 502)
N/A
(26 910)
-668%
(25 807)
+4%
(53 295)
-107%
(60 579)
-14%
(49 757)
+18%
(58 668)
-18%
(30 598)
+48%
(18 281)
+40%
(8 185)
+55%
1 678
N/A
10 740
+540%
40 078
+273%
51 409
+28%
63 217
+23%
77 513
+23%
84 585
+9%
86 466
+2%
82 034
-5%
64 937
-21%
6 234
-90%
(32 433)
N/A
(30 274)
+7%
(40 305)
-33%
(23 387)
+42%
6 234
N/A
33 516
+438%
122 704
+266%
258 002
+110%
344 287
+33%
451 230
+31%
478 567
+6%
28
-100%
460 046
+1 662 128%
419 841
-9%
311 019
-26%
17
-100%
201 593
+1 204 548%
115 804
-43%
115 652
0%
2
-100%
17 327
+742 729%
5
-100%
6
+10%
Net Income
Tax Provision
(529)
(529)
(529)
(339)
(1 137)
(3 091)
(182)
(182)
(91)
3 091
182
237
0
0
0
(55)
(755)
(755)
(755)
(755)
(1 011)
(1 011)
(1 011)
(1 011)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8 044)
(22 563)
(41 531)
(51 186)
(4)
(61 290)
(49 012)
(36 108)
(1)
(9 752)
(4 750)
(7 999)
(0)
(1 689)
(1)
(1)
Income from Continuing Operations
594
182
764
2 010
1 866
840
(192)
(353)
(3 109)
(9 039)
(8 110)
(8 710)
(1 562)
9 473
7 736
15 745
15 120
19 941
26 771
28 576
19 338
23 479
15 888
2 170
(3 502)
(26 910)
(25 807)
(53 295)
(60 579)
(49 757)
(58 668)
(30 598)
(18 281)
(8 185)
1 678
10 740
40 078
51 409
63 217
77 513
84 585
86 466
82 034
64 937
6 234
(32 433)
(30 274)
(40 305)
(23 387)
6 234
33 516
122 704
249 958
321 725
409 700
427 381
24
398 756
370 829
274 911
15
191 841
111 054
107 652
2
15 639
4
5
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(673)
1 837
(1 400)
(2 064)
347
(2 519)
(4 088)
(2 926)
(3 827)
220
5 195
4 735
10 298
10 413
8 004
9 607
3 505
1 844
100
(1 804)
(3 297)
(9 019)
(11 045)
(12 048)
(13 263)
(7 974)
(5 291)
(4 335)
(1 103)
591
6 335
5 093
6 000
6 858
2 161
1 128
(5 821)
(16 520)
(25 124)
(31 339)
(32 137)
(2)
(40 473)
(35 281)
(27 311)
(1)
(4 021)
(1 461)
(3 413)
(0)
(1 050)
(0)
(0)
Net Income (Common)
594
N/A
182
-69%
764
+320%
2 010
+163%
1 866
-7%
840
-55%
(192)
N/A
(353)
-84%
(3 109)
-781%
(9 039)
-191%
(8 110)
+10%
(8 710)
-7%
(1 562)
+82%
4 336
N/A
2 599
-40%
9 935
+282%
16 139
+62%
20 234
+25%
26 400
+30%
30 617
+16%
16 819
-45%
19 393
+15%
12 963
-33%
(1 656)
N/A
(3 282)
-98%
(21 717)
-562%
(21 073)
+3%
(42 999)
-104%
(50 166)
-17%
(41 753)
+17%
(49 061)
-18%
(27 093)
+45%
(16 437)
+39%
(8 085)
+51%
(126)
+98%
7 443
N/A
31 059
+317%
40 364
+30%
51 169
+27%
64 250
+26%
76 611
+19%
81 176
+6%
77 699
-4%
63 834
-18%
6 825
-89%
(26 097)
N/A
(25 182)
+4%
(34 305)
-36%
(16 529)
+52%
8 396
N/A
34 644
+313%
116 883
+237%
233 438
+100%
296 601
+27%
378 361
+28%
395 244
+4%
22
-100%
358 283
+1 654 704%
335 548
-6%
247 600
-26%
15
-100%
187 820
+1 285 784%
109 592
-42%
104 240
-5%
2
-100%
14 589
+721 463%
4
-100%
4
+8%
EPS (Diluted)
0.63
N/A
0.19
-70%
0.81
+326%
2.14
+164%
1.99
-7%
0.89
-55%
-0.21
N/A
-0.38
-81%
-3.31
-771%
-9.63
-191%
-8.64
+10%
-9.28
-7%
-1.66
+82%
4.61
N/A
2.76
-40%
1.31
-53%
9.41
+618%
6.42
-32%
8.38
+31%
9.71
+16%
5.34
-45%
6.16
+15%
4.12
-33%
-0.52
N/A
-1.04
-100%
-6.89
-562%
-6.69
+3%
-13.65
-104%
-15.93
-17%
-13.26
+17%
-15.58
-17%
-8.61
+45%
-5.22
+39%
-2.57
+51%
-0.04
+98%
2.37
N/A
9.86
+316%
12.82
+30%
16.25
+27%
20.4
+26%
24.32
+19%
25.77
+6%
24.67
-4%
20.26
-18%
2.17
-89%
-8.28
N/A
-7.99
+4%
-10.89
-36%
-5.25
+52%
2.67
N/A
10.99
+312%
37.1
+238%
74.11
+100%
94.15
+27%
120.11
+28%
125.47
+4%
0.01
-100%
113.74
+1 137 300%
106.52
-6%
78.6
-26%
0
N/A
59.63
N/A
34.79
-42%
33.09
-5%
0
N/A
4.63
N/A
0
N/A
0
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett