PT MNC Digital Entertainment Tbk (IDX:MSIN)
Indonesia
· Delayed Price · Currency is IDR 800.00
-30.00 (-3.61%)
Apr 28, 2026, 4:14 PM WIB
IDX:MSIN Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 3,832,796 | 3,238,780 | 2,952,629 | 3,517,808 | 3,082,075 | Upgrade
|
| Revenue Growth (YoY) | 18.34% | 9.69% | -16.07% | 14.14% | 54.94% | Upgrade
|
| Cost of Revenue | 2,081,601 | 1,601,492 | 2,058,340 | 2,453,357 | 2,202,835 | Upgrade
|
| Gross Profit | 1,751,195 | 1,637,288 | 894,289 | 1,064,451 | 879,240 | Upgrade
|
| Selling, General & Admin | 1,114,885 | 1,235,745 | 238,893 | 278,794 | 237,095 | Upgrade
|
| Research & Development | - | - | 33,028 | 47,067 | - | Upgrade
|
| Operating Expenses | 1,114,885 | 1,235,745 | 599,640 | 624,549 | 332,494 | Upgrade
|
| Operating Income | 636,310 | 401,543 | 294,649 | 439,902 | 546,746 | Upgrade
|
| Interest Expense | -5,620 | -7,873 | -14,494 | -33,743 | -50,500 | Upgrade
|
| Interest & Investment Income | 30,244 | 16,711 | 21,339 | 20,228 | 22,382 | Upgrade
|
| Currency Exchange Gain (Loss) | 879 | 1,458 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -981 | -1,461 | 494 | 10,489 | -4,572 | Upgrade
|
| EBT Excluding Unusual Items | 660,832 | 410,378 | 301,988 | 436,876 | 514,056 | Upgrade
|
| Gain (Loss) on Sale of Assets | 388,493 | 52,733 | - | - | - | Upgrade
|
| Pretax Income | 1,049,325 | 463,111 | 301,988 | 436,876 | 514,056 | Upgrade
|
| Income Tax Expense | 64,310 | 52,353 | 37,166 | 96,113 | 112,208 | Upgrade
|
| Earnings From Continuing Operations | 985,015 | 410,758 | 264,822 | 340,763 | 401,848 | Upgrade
|
| Minority Interest in Earnings | -10,058 | -13,121 | -830 | -992 | -3,279 | Upgrade
|
| Net Income | 974,957 | 397,637 | 263,992 | 339,771 | 398,569 | Upgrade
|
| Net Income to Common | 974,957 | 397,637 | 263,992 | 339,771 | 398,569 | Upgrade
|
| Net Income Growth | 145.19% | 50.63% | -22.30% | -14.75% | 69.70% | Upgrade
|
| Shares Outstanding (Basic) | 60,676 | 60,676 | 60,676 | 57,222 | 56,443 | Upgrade
|
| Shares Outstanding (Diluted) | 60,676 | 60,676 | 60,676 | 57,222 | 56,443 | Upgrade
|
| Shares Change (YoY) | - | - | 6.04% | 1.38% | 8.50% | Upgrade
|
| EPS (Basic) | 16.07 | 6.55 | 4.35 | 5.94 | 7.06 | Upgrade
|
| EPS (Diluted) | 16.07 | 6.55 | 4.35 | 5.94 | 7.06 | Upgrade
|
| EPS Growth | 145.19% | 50.63% | -26.73% | -15.91% | 56.40% | Upgrade
|
| Free Cash Flow | -178,981 | 279,623 | 517,865 | 646,008 | 98,320 | Upgrade
|
| Free Cash Flow Per Share | -2.95 | 4.61 | 8.54 | 11.29 | 1.74 | Upgrade
|
| Gross Margin | 45.69% | 50.55% | 30.29% | 30.26% | 28.53% | Upgrade
|
| Operating Margin | 16.60% | 12.40% | 9.98% | 12.50% | 17.74% | Upgrade
|
| Profit Margin | 25.44% | 12.28% | 8.94% | 9.66% | 12.93% | Upgrade
|
| Free Cash Flow Margin | -4.67% | 8.63% | 17.54% | 18.36% | 3.19% | Upgrade
|
| EBITDA | 908,568 | 661,915 | 622,368 | 738,590 | 631,307 | Upgrade
|
| EBITDA Margin | 23.71% | 20.44% | 21.08% | 21.00% | 20.48% | Upgrade
|
| D&A For EBITDA | 272,258 | 260,372 | 327,719 | 298,688 | 84,561 | Upgrade
|
| EBIT | 636,310 | 401,543 | 294,649 | 439,902 | 546,746 | Upgrade
|
| EBIT Margin | 16.60% | 12.40% | 9.98% | 12.50% | 17.74% | Upgrade
|
| Effective Tax Rate | 6.13% | 11.30% | 12.31% | 22.00% | 21.83% | Upgrade
|
| Revenue as Reported | - | - | 2,952,629 | 3,517,808 | 3,082,075 | Upgrade
|
| Advertising Expenses | 651,873 | 628,961 | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.