PT Mandiri Herindo Adiperkasa Tbk (IDX:MAHA)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
136.00
-2.00 (-1.45%)
Aug 5, 2025, 2:50 PM WIB

Everbridge Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20
2,538,4402,544,0181,977,7301,641,9271,319,398997,535
Revenue Growth (YoY)
8.95%28.63%20.45%24.45%32.27%-
Cost of Revenue
2,089,1322,038,0741,481,5421,224,4911,000,530744,009
Gross Profit
449,307505,944496,188417,436318,868253,525
Selling, General & Admin
134,431126,351104,05183,68473,00363,699
Other Operating Expenses
-20,7905,769-4,061-3,096213.85-1,971
Operating Expenses
113,641132,12099,98980,58873,21761,728
Operating Income
335,666373,824396,199336,848245,651191,797
Interest Expense
-38,290-34,266-30,319-13,549-12,487-18,083
Interest & Investment Income
13,66554,98678,94856,29213,9011,282
Currency Exchange Gain (Loss)
----1,396-
EBT Excluding Unusual Items
319,968394,544444,827379,590248,461174,996
Gain (Loss) on Sale of Investments
-51,421-26,083-97,690194,008115,963-
Gain (Loss) on Sale of Assets
1,0422,4481,39695.47100905.69
Pretax Income
273,424375,840351,936577,447367,190178,128
Income Tax Expense
70,57982,97985,75575,82655,41142,344
Earnings From Continuing Operations
202,845292,860266,181501,621311,779135,784
Minority Interest in Earnings
5,6183,8571,765---
Net Income
208,463296,717267,946501,621311,779135,784
Net Income to Common
208,463296,717267,946501,621311,779135,784
Net Income Growth
-50.79%10.74%-46.58%60.89%129.61%-
Shares Outstanding (Basic)
16,48416,65414,23612,50012,4188,555
Shares Outstanding (Diluted)
16,48416,65414,23612,50012,4188,555
Shares Change (YoY)
1.01%16.99%13.89%0.66%45.15%-
EPS (Basic)
12.6517.8218.8240.1325.1115.87
EPS (Diluted)
12.6517.8218.8240.1325.1115.87
EPS Growth
-51.28%-5.34%-53.10%59.84%58.19%-
Free Cash Flow
442,726241,63262,737333,226337,183227,831
Free Cash Flow Per Share
26.8614.514.4126.6627.1526.63
Dividend Per Share
12.00012.00012.0008.0008.000-
Dividend Growth
--50.00%---
Gross Margin
17.70%19.89%25.09%25.42%24.17%25.41%
Operating Margin
13.22%14.69%20.03%20.52%18.62%19.23%
Profit Margin
8.21%11.66%13.55%30.55%23.63%13.61%
Free Cash Flow Margin
17.44%9.50%3.17%20.29%25.56%22.84%
EBITDA
484,601516,089475,721424,029322,091227,608
EBITDA Margin
19.09%20.29%24.05%25.82%24.41%22.82%
D&A For EBITDA
148,935142,26579,52287,18276,44035,811
EBIT
335,666373,824396,199336,848245,651191,797
EBIT Margin
13.22%14.69%20.03%20.52%18.62%19.23%
Effective Tax Rate
25.81%22.08%24.37%13.13%15.09%23.77%
Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.