PT Map Aktif Adiperkasa Tbk (IDX:MAPA)
Indonesia · Delayed Price · Currency is IDR 650.00
+15.00 (2.36%)
Jul 31, 2026, 4:08 PM WIB
IDX:MAPA 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 | Jun '26 Jun 30, 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 |
| 20,608,043 | 19,279,923 | 17,184,426 | 13,558,595 | 9,801,240 | 6,042,002 | |
Revenue Growth | 13.91% | 12.19% | 26.74% | 38.34% | 62.22% | 26.36% |
Cost of Revenue | 11,000,447 | 10,442,217 | 9,457,983 | 7,092,821 | 5,131,394 | 3,514,567 |
Gross Profit | 9,607,596 | 8,837,706 | 7,726,443 | 6,465,774 | 4,669,846 | 2,527,435 |
Selling, General & Admin | 6,845,903 | 6,351,282 | 5,621,218 | 4,475,559 | 3,066,092 | 2,079,523 |
Operating Expenses | 6,845,903 | 6,351,282 | 5,621,218 | 4,475,559 | 3,066,092 | 2,079,523 |
Operating Income | 2,761,693 | 2,486,424 | 2,105,225 | 1,990,215 | 1,603,754 | 447,912 |
Interest Expense | -152,293 | -152,743 | -185,265 | -109,422 | -59,558 | -72,147 |
Interest & Investment Income | 14,368 | 10,602 | 17,246 | 10,295 | 13,410 | 6,133 |
Currency Exchange Gain (Loss) | -42,130 | -17,922 | -28,861 | 3,772 | -17,616 | -4,596 |
Other Non Operating Income (Expenses) | 15,047 | 28,484 | 11,203 | -5,477 | 9,204 | -18,285 |
EBT Excluding Unusual Items | 2,596,685 | 2,354,845 | 1,919,548 | 1,889,383 | 1,549,194 | 359,017 |
Impairment of Goodwill | - | - | -27,432 | - | - | - |
Gain (Loss) on Sale of Assets | -9,928 | -11,450 | -20,410 | -21,437 | -12,162 | -19,320 |
Asset Writedown | -66,066 | -69,502 | -13,900 | - | - | - |
Pretax Income | 2,520,691 | 2,273,893 | 1,857,806 | 1,867,946 | 1,537,032 | 339,697 |
Income Tax Expense | 608,768 | 571,536 | 519,354 | 484,244 | 362,897 | 115,938 |
Earnings From Continuing Operations | 1,911,923 | 1,702,357 | 1,338,452 | 1,383,702 | 1,174,135 | 223,759 |
Minority Interest in Earnings | 10,938 | 18,538 | 15,546 | 4,771 | 1,323 | 26,993 |
Net Income | 1,922,861 | 1,720,895 | 1,353,998 | 1,388,473 | 1,175,458 | 250,752 |
Net Income to Common | 1,922,861 | 1,720,895 | 1,353,998 | 1,388,473 | 1,175,458 | 250,752 |
Net Income Growth | 34.51% | 27.10% | -2.48% | 18.12% | 368.77% | 11966.99% |
Shares Outstanding (Basic) | 28,658 | 28,504 | 28,504 | 28,504 | 28,504 | 28,504 |
Shares Outstanding (Diluted) | 28,658 | 28,504 | 28,504 | 28,504 | 28,504 | 28,504 |
Shares Change | 0.54% | - | - | - | - | - |
EPS (Basic) | 67.10 | 60.37 | 47.50 | 48.71 | 41.24 | 8.80 |
EPS (Diluted) | 67.10 | 60.37 | 47.50 | 48.71 | 41.24 | 8.80 |
EPS Growth | 33.79% | 27.10% | -2.48% | 18.12% | 368.77% | 11967.00% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 2,004,941 | 2,246,032 | 1,619,638 | 320,782 | 1,270,664 | 771,714 |
Free Cash Flow Per Share | 69.96 | 78.80 | 56.82 | 11.25 | 44.58 | 27.07 |
Dividend Per Share | - | - | 4.000 | 5.000 | 4.000 | - |
Dividend Growth | - | - | -20.00% | 25.00% | - | - |
Gross Margin | 46.62% | 45.84% | 44.96% | 47.69% | 47.64% | 41.83% |
Operating Margin | 13.40% | 12.90% | 12.25% | 14.68% | 16.36% | 7.41% |
Profit Margin | 9.33% | 8.93% | 7.88% | 10.24% | 11.99% | 4.15% |
Free Cash Flow Margin | 9.73% | 11.65% | 9.43% | 2.37% | 12.96% | 12.77% |
EBITDA | 3,334,802 | 3,019,548 | 2,506,628 | 2,276,365 | 1,824,124 | 661,716 |
EBITDA Margin | 16.18% | 15.66% | 14.59% | 16.79% | 18.61% | 10.95% |
D&A For EBITDA | 573,109 | 533,124 | 401,403 | 286,150 | 220,370 | 213,804 |
EBIT | 2,761,693 | 2,486,424 | 2,105,225 | 1,990,215 | 1,603,754 | 447,912 |
EBIT Margin | 13.40% | 12.90% | 12.25% | 14.68% | 16.36% | 7.41% |
Effective Tax Rate | 24.15% | 25.14% | 27.96% | 25.92% | 23.61% | 34.13% |