PT MNC Digital Entertainment Tbk (IDX:MSIN)
Indonesia
· Delayed Price · Currency is IDR 492.00
+4.00 (0.82%)
Aug 14, 2025, 4:13 PM WIB
IDX:MSIN Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Jan '21 Jan 1, 2021 | 2015 - 2019 |
| Revenue | 3,710,861 | 3,470,199 | 2,952,629 | 3,517,808 | 3,082,075 | 1,989,184 | Upgrade
|
| Revenue Growth (YoY) | 30.04% | 17.53% | -16.07% | 14.14% | 54.94% | 11.70% | Upgrade
|
| Cost of Revenue | 2,645,778 | 2,433,105 | 2,058,340 | 2,453,357 | 2,202,835 | 1,337,639 | Upgrade
|
| Gross Profit | 1,065,083 | 1,037,094 | 894,289 | 1,064,451 | 879,240 | 651,545 | Upgrade
|
| Selling, General & Admin | 228,785 | 236,935 | 238,893 | 278,794 | 237,095 | 201,765 | Upgrade
|
| Research & Development | 44,308 | 40,478 | 33,028 | 47,067 | - | - | Upgrade
|
| Operating Expenses | 619,845 | 600,773 | 599,640 | 624,549 | 332,494 | 263,767 | Upgrade
|
| Operating Income | 445,238 | 436,321 | 294,649 | 439,902 | 546,746 | 387,778 | Upgrade
|
| Interest Expense | -5,519 | -9,533 | -14,494 | -33,743 | -50,500 | -75,546 | Upgrade
|
| Interest & Investment Income | 20,226 | 21,313 | 21,339 | 20,228 | 22,382 | 16,687 | Upgrade
|
| Other Non Operating Income (Expenses) | 1,942 | 2,640 | 494 | 10,489 | -4,572 | -23,917 | Upgrade
|
| Pretax Income | 461,887 | 450,741 | 301,988 | 436,876 | 514,056 | 305,002 | Upgrade
|
| Income Tax Expense | 50,668 | 51,361 | 37,166 | 96,113 | 112,208 | 68,791 | Upgrade
|
| Earnings From Continuing Operations | 411,219 | 399,380 | 264,822 | 340,763 | 401,848 | 236,211 | Upgrade
|
| Minority Interest in Earnings | 490 | -847 | -830 | -992 | -3,279 | -1,340 | Upgrade
|
| Net Income | 411,709 | 398,533 | 263,992 | 339,771 | 398,569 | 234,871 | Upgrade
|
| Net Income to Common | 411,709 | 398,533 | 263,992 | 339,771 | 398,569 | 234,871 | Upgrade
|
| Net Income Growth | 25.86% | 50.96% | -22.30% | -14.75% | 69.70% | 11.10% | Upgrade
|
| Shares Outstanding (Basic) | 60,676 | 60,676 | 60,676 | 57,222 | 56,443 | 52,020 | Upgrade
|
| Shares Outstanding (Diluted) | 60,676 | 60,676 | 60,676 | 57,222 | 56,443 | 52,020 | Upgrade
|
| Shares Change (YoY) | - | - | 6.04% | 1.38% | 8.50% | - | Upgrade
|
| EPS (Basic) | 6.79 | 6.57 | 4.35 | 5.94 | 7.06 | 4.52 | Upgrade
|
| EPS (Diluted) | 6.79 | 6.57 | 4.35 | 5.94 | 7.06 | 4.52 | Upgrade
|
| EPS Growth | 25.86% | 50.96% | -26.73% | -15.91% | 56.40% | 11.10% | Upgrade
|
| Free Cash Flow | 359,402 | 437,682 | 517,865 | 646,008 | 98,320 | 128,689 | Upgrade
|
| Free Cash Flow Per Share | 5.92 | 7.21 | 8.54 | 11.29 | 1.74 | 2.47 | Upgrade
|
| Dividend Per Share | - | - | - | - | - | 0.400 | Upgrade
|
| Gross Margin | 28.70% | 29.89% | 30.29% | 30.26% | 28.53% | 32.75% | Upgrade
|
| Operating Margin | 12.00% | 12.57% | 9.98% | 12.50% | 17.74% | 19.49% | Upgrade
|
| Profit Margin | 11.09% | 11.48% | 8.94% | 9.66% | 12.93% | 11.81% | Upgrade
|
| Free Cash Flow Margin | 9.69% | 12.61% | 17.54% | 18.36% | 3.19% | 6.47% | Upgrade
|
| EBITDA | 791,990 | 759,681 | 622,368 | 738,590 | 631,307 | 423,494 | Upgrade
|
| EBITDA Margin | 21.34% | 21.89% | 21.08% | 21.00% | 20.48% | 21.29% | Upgrade
|
| D&A For EBITDA | 346,752 | 323,360 | 327,719 | 298,688 | 84,561 | 35,716 | Upgrade
|
| EBIT | 445,238 | 436,321 | 294,649 | 439,902 | 546,746 | 387,778 | Upgrade
|
| EBIT Margin | 12.00% | 12.57% | 9.98% | 12.50% | 17.74% | 19.49% | Upgrade
|
| Effective Tax Rate | 10.97% | 11.39% | 12.31% | 22.00% | 21.83% | 22.55% | Upgrade
|
| Revenue as Reported | 3,710,861 | 3,470,199 | 2,952,629 | 3,517,808 | 3,082,075 | 1,989,184 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.