PT First Media Tbk (IDX:KBLV)
Indonesia
· Delayed Price · Currency is IDR 61.00
+1.00 (1.64%)
May 22, 2025, 3:49 PM WIB
PT First Media Tbk 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 | 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 | 2015 - 2019 |
| Revenue | 18,037 | 28,572 | 113,520 | 140,413 | 151,800 | 188,697 | Upgrade
|
| Revenue Growth (YoY) | -82.92% | -74.83% | -19.15% | -7.50% | -19.55% | -24.19% | Upgrade
|
| Cost of Revenue | 14,707 | 19,126 | 108,231 | 78,430 | 90,094 | 108,325 | Upgrade
|
| Gross Profit | 3,330 | 9,446 | 5,289 | 61,983 | 61,706 | 80,372 | Upgrade
|
| Selling, General & Admin | 17,942 | 20,597 | 81,013 | 128,397 | 90,800 | 132,234 | Upgrade
|
| Other Operating Expenses | 17,113 | 16,594 | -16,236 | 38,523 | -795,146 | -50,552 | Upgrade
|
| Operating Expenses | 36,481 | 39,201 | 67,744 | 169,587 | -663,405 | 130,386 | Upgrade
|
| Operating Income | -33,151 | -29,755 | -62,455 | -107,604 | 725,111 | -50,014 | Upgrade
|
| Interest Expense | -43 | -52 | -295 | -111,588 | -199,379 | -207,979 | Upgrade
|
| Interest & Investment Income | 27,085 | 27,085 | 27,873 | 5,872 | 1,092 | 1,047 | Upgrade
|
| Earnings From Equity Investments | - | - | - | 69,216 | 257,102 | 273,471 | Upgrade
|
| Currency Exchange Gain (Loss) | -8,078 | -13,263 | 9,820 | -73,849 | 177 | -52,634 | Upgrade
|
| Other Non Operating Income (Expenses) | 781 | - | - | - | - | -346,386 | Upgrade
|
| EBT Excluding Unusual Items | -13,406 | -15,985 | -25,057 | -217,953 | 784,103 | -382,495 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -50,444 | -69,216 | -1,948,688 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 74,000 | 74,000 | - | 11,796 | 182,322 | 30,540 | Upgrade
|
| Asset Writedown | - | - | - | - | -283,034 | -73,823 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 429,791 | Upgrade
|
| Pretax Income | 60,594 | 58,015 | -75,501 | -275,373 | -1,265,297 | 4,013 | Upgrade
|
| Income Tax Expense | -255 | - | 2,623 | 5,797 | 567 | 25,491 | Upgrade
|
| Earnings From Continuing Operations | 60,849 | 58,015 | -78,124 | -281,170 | -1,265,864 | -21,478 | Upgrade
|
| Minority Interest in Earnings | 5,390 | 5,481 | -2,230 | 10,240 | -125,319 | 21,845 | Upgrade
|
| Net Income | 66,239 | 63,496 | -80,354 | -270,930 | -1,391,183 | 367 | Upgrade
|
| Net Income to Common | 66,239 | 63,496 | -80,354 | -270,930 | -1,391,183 | 367 | Upgrade
|
| Shares Outstanding (Basic) | 1,796 | 1,742 | 1,742 | 1,742 | 1,742 | 1,742 | Upgrade
|
| Shares Outstanding (Diluted) | 1,796 | 1,742 | 1,742 | 1,742 | 1,742 | 1,742 | Upgrade
|
| EPS (Basic) | 36.89 | 36.45 | -46.12 | -155.51 | -798.54 | 0.21 | Upgrade
|
| EPS (Diluted) | 36.89 | 36.45 | -46.12 | -155.51 | -798.54 | 0.21 | Upgrade
|
| Free Cash Flow | -43,325 | -46,974 | -145,716 | -337,561 | -386,496 | -247,557 | Upgrade
|
| Free Cash Flow Per Share | -24.13 | -26.96 | -83.64 | -193.76 | -221.85 | -142.10 | Upgrade
|
| Gross Margin | 18.46% | 33.06% | 4.66% | 44.14% | 40.65% | 42.59% | Upgrade
|
| Operating Margin | -183.79% | -104.14% | -55.02% | -76.63% | 477.67% | -26.51% | Upgrade
|
| Profit Margin | 367.24% | 222.23% | -70.78% | -192.95% | -916.46% | 0.19% | Upgrade
|
| Free Cash Flow Margin | -240.20% | -164.41% | -128.36% | -240.41% | -254.61% | -131.19% | Upgrade
|
| EBITDA | -31,223 | -27,745 | -59,488 | -104,937 | 766,052 | -1,310 | Upgrade
|
| EBITDA Margin | -173.10% | -97.11% | -52.40% | -74.73% | 504.65% | -0.69% | Upgrade
|
| D&A For EBITDA | 1,929 | 2,010 | 2,967 | 2,667 | 40,941 | 48,704 | Upgrade
|
| EBIT | -33,151 | -29,755 | -62,455 | -107,604 | 725,111 | -50,014 | Upgrade
|
| EBIT Margin | -183.79% | -104.14% | -55.02% | -76.63% | 477.67% | -26.51% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 635.21% | Upgrade
|
| Advertising Expenses | - | 690 | 7,865 | 2,029 | 3,318 | 2,079 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.