PT. Map Boga Adiperkasa Tbk (IDX:MAPB)
Indonesia
· Delayed Price · Currency is IDR 1,355.00
+270.00 (24.88%)
May 28, 2025, 4:07 PM WIB
IDX:MAPB 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 | 3,160,114 | 3,228,133 | 3,999,453 | 3,437,108 | 2,431,383 | 2,044,306 | Upgrade
|
| Revenue Growth (YoY) | -17.50% | -19.29% | 16.36% | 41.36% | 18.93% | -33.95% | Upgrade
|
| Cost of Revenue | 1,032,422 | 1,052,844 | 1,318,203 | 1,154,904 | 834,621 | 707,897 | Upgrade
|
| Gross Profit | 2,127,692 | 2,175,289 | 2,681,250 | 2,282,204 | 1,596,762 | 1,336,409 | Upgrade
|
| Selling, General & Admin | 2,258,548 | 2,270,159 | 2,509,877 | 2,063,360 | 1,571,281 | 1,488,990 | Upgrade
|
| Operating Expenses | 2,258,548 | 2,270,159 | 2,509,877 | 2,063,360 | 1,572,228 | 1,489,702 | Upgrade
|
| Operating Income | -130,856 | -94,870 | 171,373 | 218,844 | 24,534 | -153,293 | Upgrade
|
| Interest Expense | -38,317 | -38,388 | -32,094 | -30,138 | -35,922 | -43,947 | Upgrade
|
| Interest & Investment Income | 12,975 | 13,271 | 8,342 | 2,508 | 3,847 | 9,789 | Upgrade
|
| Currency Exchange Gain (Loss) | -9,872 | -9,873 | 5,050 | -9,941 | -2,463 | -5,089 | Upgrade
|
| Other Non Operating Income (Expenses) | 2,583 | 2,321 | 3,286 | 12,590 | 15,597 | 1,461 | Upgrade
|
| EBT Excluding Unusual Items | -163,487 | -127,539 | 155,957 | 193,863 | 5,593 | -191,079 | Upgrade
|
| Gain (Loss) on Sale of Assets | -30,891 | -27,915 | -7,125 | -3,870 | -5,136 | -4,310 | Upgrade
|
| Asset Writedown | -27,616 | -27,461 | -4,448 | -4,249 | -7,619 | -9,398 | Upgrade
|
| Pretax Income | -221,994 | -182,915 | 144,384 | 185,744 | -7,162 | -204,787 | Upgrade
|
| Income Tax Expense | -44,710 | -36,767 | 39,735 | 50,326 | 6,297 | -39,988 | Upgrade
|
| Earnings From Continuing Operations | -177,284 | -146,148 | 104,649 | 135,418 | -13,459 | -164,799 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | 2 | Upgrade
|
| Net Income | -177,284 | -146,148 | 104,649 | 135,418 | -13,459 | -164,797 | Upgrade
|
| Net Income to Common | -177,284 | -146,148 | 104,649 | 135,418 | -13,459 | -164,797 | Upgrade
|
| Net Income Growth | - | - | -22.72% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 2,388 | 2,388 | 2,261 | 2,171 | 2,171 | 2,171 | Upgrade
|
| Shares Outstanding (Diluted) | 2,388 | 2,388 | 2,261 | 2,171 | 2,171 | 2,171 | Upgrade
|
| Shares Change (YoY) | 3.12% | 5.60% | 4.17% | - | - | - | Upgrade
|
| EPS (Basic) | -74.24 | -61.20 | 46.28 | 62.38 | -6.20 | -75.91 | Upgrade
|
| EPS (Diluted) | -74.24 | -61.20 | 46.28 | 62.38 | -6.20 | -75.91 | Upgrade
|
| EPS Growth | - | - | -25.81% | - | - | - | Upgrade
|
| Free Cash Flow | 421,174 | 430,623 | 360,122 | 374,125 | 256,689 | 301,850 | Upgrade
|
| Free Cash Flow Per Share | 176.38 | 180.33 | 159.25 | 172.34 | 118.24 | 139.04 | Upgrade
|
| Gross Margin | 67.33% | 67.38% | 67.04% | 66.40% | 65.67% | 65.37% | Upgrade
|
| Operating Margin | -4.14% | -2.94% | 4.29% | 6.37% | 1.01% | -7.50% | Upgrade
|
| Profit Margin | -5.61% | -4.53% | 2.62% | 3.94% | -0.55% | -8.06% | Upgrade
|
| Free Cash Flow Margin | 13.33% | 13.34% | 9.00% | 10.88% | 10.56% | 14.77% | Upgrade
|
| EBITDA | 142,204 | 185,377 | 456,079 | 468,375 | 258,109 | 87,978 | Upgrade
|
| EBITDA Margin | 4.50% | 5.74% | 11.40% | 13.63% | 10.62% | 4.30% | Upgrade
|
| D&A For EBITDA | 273,060 | 280,247 | 284,706 | 249,531 | 233,575 | 241,271 | Upgrade
|
| EBIT | -130,856 | -94,870 | 171,373 | 218,844 | 24,534 | -153,293 | Upgrade
|
| EBIT Margin | -4.14% | -2.94% | 4.29% | 6.37% | 1.01% | -7.50% | Upgrade
|
| Effective Tax Rate | - | - | 27.52% | 27.09% | - | - | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.