PT MNC Vision Networks Tbk (IDX:IPTV)
Indonesia · Delayed Price · Currency is IDR 40.00
0.00 (0.00%)
Nov 20, 2025, 11:55 AM 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 | Sep '25 Sep 30, 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 |
| 1,625,612 | 1,677,699 | 2,079,476 | 2,678,799 | 3,741,668 | 3,685,291 | Upgrade | |
Revenue Growth (YoY) | 4.55% | -19.32% | -22.37% | -28.41% | 1.53% | 4.55% | Upgrade |
Cost of Revenue | 1,525,784 | 1,654,300 | 1,897,057 | 2,251,348 | 2,880,045 | 2,781,930 | Upgrade |
Gross Profit | 99,828 | 23,399 | 182,419 | 427,451 | 861,623 | 903,361 | Upgrade |
Selling, General & Admin | 206,872 | 223,278 | 276,827 | 253,057 | 374,755 | 351,685 | Upgrade |
Operating Expenses | 206,872 | 223,278 | 276,827 | 253,057 | 374,755 | 351,685 | Upgrade |
Operating Income | -107,044 | -199,879 | -94,408 | 174,394 | 486,868 | 551,676 | Upgrade |
Interest Expense | -34,327 | -48,941 | -112,238 | -136,026 | -218,361 | -187,173 | Upgrade |
Earnings From Equity Investments | -4,160 | -7,463 | -11,771 | -45,380 | - | - | Upgrade |
Currency Exchange Gain (Loss) | -42,662 | -21,780 | 6,617 | -117,104 | -30,028 | -35,421 | Upgrade |
Other Non Operating Income (Expenses) | -58,687 | -41,766 | -52,840 | -49,143 | -20,723 | -38,382 | Upgrade |
Pretax Income | -246,880 | -319,829 | -264,640 | -173,259 | 217,756 | 290,700 | Upgrade |
Income Tax Expense | -46,906 | -60,768 | -169,719 | -32,920 | 25,288 | 50,332 | Upgrade |
Earnings From Continuing Operations | -199,974 | -259,061 | -94,921 | -140,339 | 192,468 | 240,368 | Upgrade |
Minority Interest in Earnings | 12,242 | 15,463 | 19,304 | 17,120 | 6,192 | -10,381 | Upgrade |
Net Income | -187,732 | -243,598 | -75,617 | -123,219 | 198,660 | 229,987 | Upgrade |
Net Income to Common | -187,732 | -243,598 | -75,617 | -123,219 | 198,660 | 229,987 | Upgrade |
Net Income Growth | - | - | - | - | -13.62% | -26.37% | Upgrade |
Shares Outstanding (Basic) | 42,198 | 42,198 | 42,198 | 42,198 | 41,206 | 37,399 | Upgrade |
Shares Outstanding (Diluted) | 42,198 | 42,198 | 42,198 | 42,198 | 41,206 | 37,399 | Upgrade |
Shares Change (YoY) | - | - | - | 2.41% | 10.18% | 28.62% | Upgrade |
EPS (Basic) | -4.45 | -5.77 | -1.79 | -2.92 | 4.82 | 6.15 | Upgrade |
EPS (Diluted) | -4.45 | -5.77 | -1.79 | -2.92 | 4.82 | 6.15 | Upgrade |
EPS Growth | - | - | - | - | -21.60% | -42.75% | Upgrade |
Free Cash Flow | 265,064 | 207,029 | -261,913 | 333,082 | 391,978 | -391,405 | Upgrade |
Free Cash Flow Per Share | 6.28 | 4.91 | -6.21 | 7.89 | 9.51 | -10.47 | Upgrade |
Gross Margin | 6.14% | 1.40% | 8.77% | 15.96% | 23.03% | 24.51% | Upgrade |
Operating Margin | -6.59% | -11.91% | -4.54% | 6.51% | 13.01% | 14.97% | Upgrade |
Profit Margin | -11.55% | -14.52% | -3.64% | -4.60% | 5.31% | 6.24% | Upgrade |
Free Cash Flow Margin | 16.30% | 12.34% | -12.60% | 12.43% | 10.48% | -10.62% | Upgrade |
EBITDA | 304,750 | 229,844 | 486,356 | 896,713 | 1,368,100 | 1,492,659 | Upgrade |
EBITDA Margin | 18.75% | 13.70% | 23.39% | 33.47% | 36.56% | 40.50% | Upgrade |
D&A For EBITDA | 411,794 | 429,723 | 580,764 | 722,319 | 881,232 | 940,983 | Upgrade |
EBIT | -107,044 | -199,879 | -94,408 | 174,394 | 486,868 | 551,676 | Upgrade |
EBIT Margin | -6.59% | -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.