PT MNC Vision Networks Tbk (IDX:IPTV)
Indonesia · Delayed Price · Currency is IDR 35.00
-1.00 (-2.78%)
May 22, 2026, 4:13 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 1,543,113 | 1,547,141 | 1,677,699 | 2,079,476 | 2,678,799 | 3,741,668 | |
Revenue Growth (YoY) | -11.84% | -7.78% | -19.32% | -22.37% | -28.41% | 1.53% |
Cost of Revenue | 1,370,798 | 1,412,819 | 1,635,957 | 1,897,057 | 2,251,348 | 2,880,045 |
Gross Profit | 172,315 | 134,322 | 41,742 | 182,419 | 427,451 | 861,623 |
Selling, General & Admin | 181,186 | 182,902 | 241,621 | 276,827 | 253,057 | 374,755 |
Operating Expenses | 181,186 | 182,902 | 241,621 | 276,827 | 253,057 | 374,755 |
Operating Income | -8,871 | -48,580 | -199,879 | -94,408 | 174,394 | 486,868 |
Interest Expense | -21,420 | -32,984 | -48,941 | -112,238 | -136,026 | -218,361 |
Earnings From Equity Investments | -2,160 | -2,906 | -7,463 | -11,771 | -45,380 | - |
Currency Exchange Gain (Loss) | -8,266 | -13,933 | -21,780 | 6,617 | -117,104 | -30,028 |
Other Non Operating Income (Expenses) | -9,511 | -25,214 | -41,766 | -52,840 | -49,143 | -20,723 |
Pretax Income | -50,228 | -123,617 | -319,829 | -264,640 | -173,259 | 217,756 |
Income Tax Expense | 126,144 | 124,466 | -60,768 | -169,719 | -32,920 | 25,288 |
Earnings From Continuing Operations | -176,372 | -248,083 | -259,061 | -94,921 | -140,339 | 192,468 |
Minority Interest in Earnings | 3,719 | 11,329 | 15,463 | 19,304 | 17,120 | 6,192 |
Net Income | -172,653 | -236,754 | -243,598 | -75,617 | -123,219 | 198,660 |
Net Income to Common | -172,653 | -236,754 | -243,598 | -75,617 | -123,219 | 198,660 |
Net Income Growth | - | - | - | - | - | -13.62% |
Shares Outstanding (Basic) | 42,284 | 42,198 | 42,198 | 42,198 | 42,198 | 41,206 |
Shares Outstanding (Diluted) | 42,284 | 42,198 | 42,198 | 42,198 | 42,198 | 41,206 |
Shares Change (YoY) | 0.28% | - | - | - | 2.41% | 10.18% |
EPS (Basic) | -4.08 | -5.61 | -5.77 | -1.79 | -2.92 | 4.82 |
EPS (Diluted) | -4.08 | -5.61 | -5.77 | -1.79 | -2.92 | 4.82 |
EPS Growth | - | - | - | - | - | -21.60% |
Free Cash Flow | 236,162 | 219,873 | 207,029 | -261,913 | 333,082 | 391,978 |
Free Cash Flow Per Share | 5.58 | 5.21 | 4.91 | -6.21 | 7.89 | 9.51 |
Gross Margin | 11.17% | 8.68% | 2.49% | 8.77% | 15.96% | 23.03% |
Operating Margin | -0.57% | -3.14% | -11.91% | -4.54% | 6.51% | 13.01% |
Profit Margin | -11.19% | -15.30% | -14.52% | -3.64% | -4.60% | 5.31% |
Free Cash Flow Margin | 15.30% | 14.21% | 12.34% | -12.60% | 12.43% | 10.48% |
EBITDA | 188,995 | 195,947 | 229,844 | 486,356 | 896,713 | 1,368,100 |
EBITDA Margin | 12.25% | 12.67% | 13.70% | 23.39% | 33.47% | 36.56% |
D&A For EBITDA | 197,866 | 244,527 | 429,723 | 580,764 | 722,319 | 881,232 |
EBIT | -8,871 | -48,580 | -199,879 | -94,408 | 174,394 | 486,868 |
EBIT Margin | -0.57% | -3.14% | -11.91% | -4.54% | 6.51% | 13.01% |
Effective Tax Rate | - | - | - | - | - | 11.61% |
Advertising Expenses | - | 3,032 | 18,343 | - | - | 24,507 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.