PT MNC Vision Networks Tbk (IDX: IPTV)
Indonesia
· Delayed Price · Currency is IDR 34.00
0.00 (0.00%)
Sep 10, 2024, 4:07 PM WIB
IPTV Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2016 |
| Revenue | 1,767,293 | 2,079,476 | 2,678,799 | 3,741,668 | 3,685,291 | 3,524,913 | Upgrade
|
| Revenue Growth (YoY) | -32.74% | -22.37% | -28.41% | 1.53% | 4.55% | 9.22% | Upgrade
|
| Cost of Revenue | 1,681,674 | 1,897,057 | 2,251,348 | 2,880,045 | 2,781,930 | 2,740,986 | Upgrade
|
| Gross Profit | 85,619 | 182,419 | 427,451 | 861,623 | 903,361 | 783,927 | Upgrade
|
| Selling, General & Admin | 271,489 | 276,827 | 253,057 | 374,755 | 351,685 | 347,137 | Upgrade
|
| Operating Expenses | 271,489 | 276,827 | 253,057 | 374,755 | 351,685 | 347,137 | Upgrade
|
| Operating Income | -185,870 | -94,408 | 174,394 | 486,868 | 551,676 | 436,790 | Upgrade
|
| Interest Expense | -102,634 | -112,893 | -136,026 | -218,361 | -187,173 | -229,298 | Upgrade
|
| Interest & Investment Income | - | - | - | - | - | 12,191 | Upgrade
|
| Earnings From Equity Investments | -13,312 | -11,771 | -45,380 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -64,704 | 6,617 | -117,104 | -30,028 | -35,421 | 83,808 | Upgrade
|
| Other Non Operating Income (Expenses) | -69,151 | -86,043 | -49,143 | -20,723 | -38,382 | 19,875 | Upgrade
|
| EBT Excluding Unusual Items | -435,671 | -298,498 | -173,259 | 217,756 | 290,700 | 323,366 | Upgrade
|
| Gain (Loss) on Sale of Assets | 55,830 | 33,858 | - | - | - | - | Upgrade
|
| Pretax Income | -379,841 | -264,640 | -173,259 | 217,756 | 290,700 | 323,366 | Upgrade
|
| Income Tax Expense | -191,607 | -169,719 | -32,920 | 25,288 | 50,332 | -2,819 | Upgrade
|
| Earnings From Continuing Operations | -188,234 | -94,921 | -140,339 | 192,468 | 240,368 | 326,185 | Upgrade
|
| Minority Interest in Earnings | 27,673 | 19,304 | 17,120 | 6,192 | -10,381 | -13,839 | Upgrade
|
| Net Income | -160,561 | -75,617 | -123,219 | 198,660 | 229,987 | 312,346 | Upgrade
|
| Net Income to Common | -160,561 | -75,617 | -123,219 | 198,660 | 229,987 | 312,346 | Upgrade
|
| Net Income Growth | - | - | - | -13.62% | -26.37% | - | Upgrade
|
| Shares Outstanding (Basic) | 42,185 | 42,198 | 42,198 | 41,206 | 37,399 | 29,077 | Upgrade
|
| Shares Outstanding (Diluted) | 42,185 | 42,198 | 42,198 | 41,206 | 37,399 | 29,077 | Upgrade
|
| Shares Change (YoY) | -0.01% | - | 2.41% | 10.18% | 28.62% | 212.70% | Upgrade
|
| EPS (Basic) | -3.81 | -1.79 | -2.92 | 4.82 | 6.15 | 10.74 | Upgrade
|
| EPS (Diluted) | -3.81 | -1.79 | -2.92 | 4.82 | 6.15 | 10.74 | Upgrade
|
| EPS Growth | - | - | - | -21.60% | -42.75% | - | Upgrade
|
| Free Cash Flow | -408,972 | -261,913 | 333,082 | 391,978 | -391,405 | -44,035 | Upgrade
|
| Free Cash Flow Per Share | -9.69 | -6.21 | 7.89 | 9.51 | -10.47 | -1.51 | Upgrade
|
| Gross Margin | 4.84% | 8.77% | 15.96% | 23.03% | 24.51% | 22.24% | Upgrade
|
| Operating Margin | -10.52% | -4.54% | 6.51% | 13.01% | 14.97% | 12.39% | Upgrade
|
| Profit Margin | -9.09% | -3.64% | -4.60% | 5.31% | 6.24% | 8.86% | Upgrade
|
| Free Cash Flow Margin | -23.14% | -12.60% | 12.43% | 10.48% | -10.62% | -1.25% | Upgrade
|
| EBITDA | 308,392 | 486,356 | 896,713 | 1,368,100 | 1,492,659 | 1,480,493 | Upgrade
|
| EBITDA Margin | 17.45% | 23.39% | 33.47% | 36.56% | 40.50% | 42.00% | Upgrade
|
| D&A For EBITDA | 494,262 | 580,764 | 722,319 | 881,232 | 940,983 | 1,043,703 | Upgrade
|
| EBIT | -185,870 | -94,408 | 174,394 | 486,868 | 551,676 | 436,790 | Upgrade
|
| EBIT Margin | -10.52% | -4.54% | 6.51% | 13.01% | 14.97% | 12.39% | Upgrade
|
| Effective Tax Rate | - | - | - | 11.61% | 17.31% | - | Upgrade
|
| Advertising Expenses | - | - | - | 24,507 | 37,096 | 39,071 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.