PT Mahaka Radio Integra Tbk (IDX:MARI)
Indonesia · Delayed Price · Currency is IDR 35.00
+1.00 (2.94%)
At close: Feb 27, 2026
IDX:MARI 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
| 83,287 | 97,685 | 86,236 | 68,506 | 69,663 | 72,882 | |
Revenue Growth (YoY) | -8.26% | 13.28% | 25.88% | -1.66% | -4.42% | -51.38% |
Cost of Revenue | 44,018 | 40,562 | 33,860 | 15,530 | 3,184 | 8,158 |
Gross Profit | 39,269 | 57,122 | 52,376 | 52,976 | 66,479 | 64,724 |
Selling, General & Admin | 100,866 | 120,472 | 148,093 | 147,204 | 89,246 | 86,283 |
Operating Expenses | 102,809 | 122,415 | 148,821 | 148,014 | 90,191 | 95,692 |
Operating Income | -63,540 | -65,293 | -96,445 | -95,038 | -23,712 | -30,969 |
Interest Expense | -1,065 | -1,916 | -2,903 | -2,866 | -2,591 | -4,525 |
Interest & Investment Income | 89 | 232.77 | 366.83 | 334.22 | 990.77 | 291.92 |
Earnings From Equity Investments | 2,385 | 2,385 | -1,240 | -1,261 | -524.21 | -5,636 |
Currency Exchange Gain (Loss) | 130.85 | 517.27 | -1,445 | 301.63 | -1,574 | -34.69 |
Other Non Operating Income (Expenses) | -4,594 | 702.13 | 724.41 | 543.01 | 3,192 | 2,458 |
EBT Excluding Unusual Items | -66,594 | -63,372 | -100,942 | -97,987 | -24,219 | -38,414 |
Impairment of Goodwill | - | - | - | - | - | -5,116 |
Pretax Income | -66,594 | -63,372 | -100,942 | -97,987 | -24,219 | -43,530 |
Income Tax Expense | 2,552 | 2,539 | 1,868 | 1,598 | 2,789 | 6,057 |
Earnings From Continuing Operations | -69,146 | -65,911 | -102,810 | -99,585 | -27,008 | -49,588 |
Minority Interest in Earnings | 52,097 | 46,287 | 55,502 | 58,056 | 7,266 | 4,667 |
Net Income | -17,049 | -19,623 | -47,308 | -41,529 | -19,742 | -44,920 |
Net Income to Common | -17,049 | -19,623 | -47,308 | -41,529 | -19,742 | -44,920 |
Shares Outstanding (Basic) | 5,253 | 5,253 | 5,253 | 5,253 | 5,253 | 5,253 |
Shares Outstanding (Diluted) | 5,253 | 5,253 | 5,253 | 5,253 | 5,253 | 5,253 |
EPS (Basic) | -3.25 | -3.74 | -9.01 | -7.91 | -3.76 | -8.55 |
EPS (Diluted) | -3.25 | -3.74 | -9.01 | -7.91 | -3.76 | -8.55 |
Free Cash Flow | -20,305 | -23,320 | -108,566 | -129,190 | -57,270 | 17,127 |
Free Cash Flow Per Share | -3.87 | -4.44 | -20.67 | -24.59 | -10.90 | 3.26 |
Gross Margin | 47.15% | 58.48% | 60.74% | 77.33% | 95.43% | 88.81% |
Operating Margin | -76.29% | -66.84% | -111.84% | -138.73% | -34.04% | -42.49% |
Profit Margin | -20.47% | -20.09% | -54.86% | -60.62% | -28.34% | -61.63% |
Free Cash Flow Margin | -24.38% | -23.87% | -125.89% | -188.58% | -82.21% | 23.50% |
EBITDA | -61,515 | -63,008 | -93,700 | -91,912 | -19,379 | -26,926 |
EBITDA Margin | -73.86% | -64.50% | -108.66% | -134.17% | -27.82% | -36.94% |
D&A For EBITDA | 2,025 | 2,284 | 2,745 | 3,127 | 4,333 | 4,043 |
EBIT | -63,540 | -65,293 | -96,445 | -95,038 | -23,712 | -30,969 |
EBIT Margin | -76.29% | -66.84% | -111.84% | -138.73% | -34.04% | -42.49% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.