PT Multi Prima Sejahtera Tbk (IDX:LPIN)
Indonesia · Delayed Price · Currency is IDR 388.00
0.00 (0.00%)
Jun 5, 2026, 11:27 AM WIB
IDX:LPIN 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 |
| 168,919 | 165,687 | 153,767 | 137,412 | 172,638 | 120,475 | |
Revenue Growth (YoY) | 4.41% | 7.75% | 11.90% | -20.41% | 43.30% | 16.89% |
Cost of Revenue | 116,247 | 114,524 | 108,201 | 96,774 | 130,518 | 93,775 |
Gross Profit | 52,672 | 51,162 | 45,565 | 40,637 | 42,120 | 26,700 |
Selling, General & Admin | 24,855 | 25,002 | 25,436 | 23,447 | 22,555 | 21,032 |
Other Operating Expenses | 564.86 | 481.48 | 419.77 | 912.73 | -6,566 | -1,614 |
Operating Expenses | 25,419 | 25,484 | 25,856 | 24,360 | 15,989 | 19,417 |
Operating Income | 27,253 | 25,679 | 19,710 | 16,278 | 26,131 | 7,283 |
Interest Expense | - | - | -6.63 | -21.88 | -15.84 | - |
Interest & Investment Income | 2,272 | 2,250 | 1,742 | 241.87 | 481.53 | 2,213 |
Earnings From Equity Investments | 9,520 | 11,249 | 17,586 | 12,001 | 5,997 | 15,420 |
Currency Exchange Gain (Loss) | -344.58 | -358.65 | -302.19 | 581.48 | -823 | 512.84 |
EBT Excluding Unusual Items | 38,700 | 38,818 | 38,729 | 29,080 | 31,771 | 25,428 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 55 |
Pretax Income | 38,700 | 38,818 | 38,729 | 29,080 | 31,771 | 25,483 |
Income Tax Expense | 6,163 | 5,777 | 4,530 | 10,115 | 5,098 | 2,075 |
Earnings From Continuing Operations | 32,537 | 33,041 | 34,199 | 18,966 | 26,673 | 23,409 |
Minority Interest in Earnings | - | - | - | - | - | -0.03 |
Net Income | 32,537 | 33,041 | 34,199 | 18,966 | 26,673 | 23,409 |
Net Income to Common | 32,537 | 33,041 | 34,199 | 18,966 | 26,673 | 23,409 |
Net Income Growth | 1.20% | -3.38% | 80.32% | -28.90% | 13.95% | 247.69% |
Shares Outstanding (Basic) | 423 | 425 | 427 | 421 | 423 | 426 |
Shares Outstanding (Diluted) | 423 | 425 | 427 | 421 | 423 | 426 |
Shares Change (YoY) | -1.47% | -0.58% | 1.43% | -0.46% | -0.52% | -30.46% |
EPS (Basic) | 76.96 | 77.74 | 80.00 | 45.00 | 63.00 | 55.00 |
EPS (Diluted) | 76.96 | 77.74 | 80.00 | 45.00 | 63.00 | 55.00 |
EPS Growth | 2.70% | -2.82% | 77.78% | -28.57% | 14.54% | 400.00% |
Free Cash Flow | 13,533 | -850.7 | 36,633 | 21,160 | -24,996 | -2,383 |
Free Cash Flow Per Share | 32.01 | -2.00 | 85.69 | 50.21 | -59.04 | -5.60 |
Dividend Per Share | - | - | 45.000 | 25.000 | 15.000 | - |
Dividend Growth | - | - | 80.00% | 66.67% | - | - |
Gross Margin | 31.18% | 30.88% | 29.63% | 29.57% | 24.40% | 22.16% |
Operating Margin | 16.13% | 15.50% | 12.82% | 11.85% | 15.14% | 6.04% |
Profit Margin | 19.26% | 19.94% | 22.24% | 13.80% | 15.45% | 19.43% |
Free Cash Flow Margin | 8.01% | -0.51% | 23.82% | 15.40% | -14.48% | -1.98% |
EBITDA | 28,136 | 26,590 | 20,597 | 17,179 | 27,163 | 8,196 |
EBITDA Margin | 16.66% | 16.05% | 13.40% | 12.50% | 15.73% | 6.80% |
D&A For EBITDA | 883.59 | 911.46 | 887.1 | 901.46 | 1,032 | 912.87 |
EBIT | 27,253 | 25,679 | 19,710 | 16,278 | 26,131 | 7,283 |
EBIT Margin | 16.13% | 15.50% | 12.82% | 11.85% | 15.14% | 6.04% |
Effective Tax Rate | 15.93% | 14.88% | 11.70% | 34.78% | 16.05% | 8.14% |
Advertising Expenses | - | 1,530 | 3,566 | 1,070 | 1,268 | 1,199 |