PT MNC Vision Networks Tbk (IDX:IPTV)
Indonesia
· Delayed Price · Currency is IDR 31.00
-3.00 (-8.82%)
May 22, 2025, 2:55 PM WIB
IDX:IPTV 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 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Revenue | 1,750,369 | 1,677,699 | 2,079,476 | 2,678,799 | 3,741,668 | 3,685,291 | Upgrade
|
| Revenue Growth (YoY) | -0.96% | -19.32% | -22.37% | -28.41% | 1.53% | 4.55% | Upgrade
|
| Cost of Revenue | 1,744,477 | 1,654,300 | 1,897,057 | 2,251,348 | 2,880,045 | 2,781,930 | Upgrade
|
| Gross Profit | 5,892 | 23,399 | 182,419 | 427,451 | 861,623 | 903,361 | Upgrade
|
| Selling, General & Admin | 203,315 | 223,278 | 276,827 | 253,057 | 374,755 | 351,685 | Upgrade
|
| Operating Expenses | 203,315 | 223,278 | 276,827 | 253,057 | 374,755 | 351,685 | Upgrade
|
| Operating Income | -197,423 | -199,879 | -94,408 | 174,394 | 486,868 | 551,676 | Upgrade
|
| Interest Expense | -45,702 | -48,941 | -112,238 | -136,026 | -218,361 | -187,173 | Upgrade
|
| Earnings From Equity Investments | -6,757 | -7,463 | -11,771 | -45,380 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -18,288 | -21,780 | 6,617 | -117,104 | -30,028 | -35,421 | Upgrade
|
| Other Non Operating Income (Expenses) | -62,241 | -41,766 | -52,840 | -49,143 | -20,723 | -38,382 | Upgrade
|
| Pretax Income | -330,411 | -319,829 | -264,640 | -173,259 | 217,756 | 290,700 | Upgrade
|
| Income Tax Expense | -62,779 | -60,768 | -169,719 | -32,920 | 25,288 | 50,332 | Upgrade
|
| Earnings From Continuing Operations | -267,632 | -259,061 | -94,921 | -140,339 | 192,468 | 240,368 | Upgrade
|
| Minority Interest in Earnings | 19,178 | 15,463 | 19,304 | 17,120 | 6,192 | -10,381 | Upgrade
|
| Net Income | -248,454 | -243,598 | -75,617 | -123,219 | 198,660 | 229,987 | Upgrade
|
| Net Income to Common | -248,454 | -243,598 | -75,617 | -123,219 | 198,660 | 229,987 | Upgrade
|
| Net Income Growth | - | - | - | - | -13.62% | -26.37% | Upgrade
|
| Shares Outstanding (Basic) | 42,148 | 42,198 | 42,198 | 42,198 | 41,206 | 37,399 | Upgrade
|
| Shares Outstanding (Diluted) | 42,148 | 42,198 | 42,198 | 42,198 | 41,206 | 37,399 | Upgrade
|
| Shares Change (YoY) | -0.13% | - | - | 2.41% | 10.18% | 28.62% | Upgrade
|
| EPS (Basic) | -5.89 | -5.77 | -1.79 | -2.92 | 4.82 | 6.15 | Upgrade
|
| EPS (Diluted) | -5.89 | -5.77 | -1.79 | -2.92 | 4.82 | 6.15 | Upgrade
|
| EPS Growth | - | - | - | - | -21.60% | -42.75% | Upgrade
|
| Free Cash Flow | 342,225 | 207,029 | -261,913 | 333,082 | 391,978 | -391,405 | Upgrade
|
| Free Cash Flow Per Share | 8.12 | 4.91 | -6.21 | 7.89 | 9.51 | -10.47 | Upgrade
|
| Gross Margin | 0.34% | 1.40% | 8.77% | 15.96% | 23.03% | 24.51% | Upgrade
|
| Operating Margin | -11.28% | -11.91% | -4.54% | 6.51% | 13.01% | 14.97% | Upgrade
|
| Profit Margin | -14.19% | -14.52% | -3.64% | -4.60% | 5.31% | 6.24% | Upgrade
|
| Free Cash Flow Margin | 19.55% | 12.34% | -12.60% | 12.43% | 10.48% | -10.62% | Upgrade
|
| EBITDA | 234,812 | 229,844 | 486,356 | 896,713 | 1,368,100 | 1,492,659 | Upgrade
|
| EBITDA Margin | 13.41% | 13.70% | 23.39% | 33.47% | 36.56% | 40.50% | Upgrade
|
| D&A For EBITDA | 432,235 | 429,723 | 580,764 | 722,319 | 881,232 | 940,983 | Upgrade
|
| EBIT | -197,423 | -199,879 | -94,408 | 174,394 | 486,868 | 551,676 | Upgrade
|
| EBIT Margin | -11.28% | -11.91% | -4.54% | 6.51% | 13.01% | 14.97% | Upgrade
|
| Effective Tax Rate | - | - | - | - | 11.61% | 17.31% | Upgrade
|
| Advertising Expenses | - | - | - | - | 24,507 | 37,096 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.