PT Mitrabara Adiperdana Tbk (IDX:MBAP)
Indonesia · Delayed Price · Currency is IDR 1,630.00
-5.00 (-0.31%)
At close: Feb 27, 2026
IDX:MBAP Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 |
| 169.16 | 217.91 | 224.83 | 449.54 | 309.84 | 201.21 | |
Revenue Growth (YoY) | -24.08% | -3.08% | -49.98% | 45.09% | 53.99% | -22.86% |
Cost of Revenue | 145.97 | 168.38 | 169.65 | 179.73 | 142.05 | 134.22 |
Gross Profit | 23.2 | 49.53 | 55.18 | 269.81 | 167.79 | 66.99 |
Selling, General & Admin | 27.43 | 33.21 | 32.73 | 37.35 | 40.55 | 32.12 |
Other Operating Expenses | -7.36 | -3.23 | 6.63 | 2.47 | -1.41 | -1.63 |
Operating Expenses | 20.07 | 29.98 | 39.36 | 39.82 | 39.14 | 30.49 |
Operating Income | 3.12 | 19.55 | 15.82 | 229.99 | 128.65 | 36.5 |
Interest Expense | -0.61 | -0.29 | -0.1 | -0.27 | -0.68 | -1.21 |
Interest & Investment Income | 3.55 | 4.73 | 6.28 | 1.4 | 1.33 | 2.62 |
Earnings From Equity Investments | -0.54 | -0.39 | 1.73 | -0.45 | -0.13 | -0.01 |
Other Non Operating Income (Expenses) | 0.64 | 1.28 | 4.83 | - | - | - |
EBT Excluding Unusual Items | 6.16 | 24.88 | 28.57 | 230.66 | 129.16 | 37.9 |
Gain (Loss) on Sale of Investments | - | - | 2.17 | - | - | - |
Pretax Income | 6.16 | 24.88 | 30.73 | 230.66 | 129.16 | 37.9 |
Income Tax Expense | 2.9 | 5.73 | 9.05 | 51.26 | 28.6 | 10.43 |
Earnings From Continuing Operations | 3.26 | 19.15 | 21.69 | 179.39 | 100.57 | 27.47 |
Minority Interest in Earnings | 0.16 | -0.04 | 0.01 | -0 | -0 | -0 |
Net Income | 3.42 | 19.1 | 21.69 | 179.39 | 100.57 | 27.47 |
Net Income to Common | 3.42 | 19.1 | 21.69 | 179.39 | 100.57 | 27.47 |
Net Income Growth | -74.26% | -11.94% | -87.91% | 78.38% | 266.13% | -22.16% |
Shares Outstanding (Basic) | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 |
Shares Outstanding (Diluted) | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 |
EPS (Basic) | 0.00 | 0.02 | 0.02 | 0.15 | 0.08 | 0.02 |
EPS (Diluted) | 0.00 | 0.02 | 0.02 | 0.15 | 0.08 | 0.02 |
EPS Growth | -74.27% | -11.94% | -87.89% | 78.17% | 272.46% | -23.48% |
Free Cash Flow | -44.13 | 12.73 | -5.14 | 198.65 | 104.71 | 43.81 |
Free Cash Flow Per Share | -0.04 | 0.01 | -0.00 | 0.16 | 0.09 | 0.04 |
Dividend Per Share | 0.002 | 0.006 | 0.020 | 0.134 | 0.060 | 0.032 |
Dividend Growth | -74.37% | -68.94% | -84.77% | 123.91% | 85.71% | 180.00% |
Gross Margin | 13.71% | 22.73% | 24.54% | 60.02% | 54.16% | 33.29% |
Operating Margin | 1.85% | 8.97% | 7.04% | 51.16% | 41.52% | 18.14% |
Profit Margin | 2.02% | 8.77% | 9.65% | 39.91% | 32.46% | 13.65% |
Free Cash Flow Margin | -26.09% | 5.84% | -2.29% | 44.19% | 33.79% | 21.78% |
EBITDA | 11.07 | 25.2 | 22.89 | 237.72 | 136.55 | 44.42 |
EBITDA Margin | 6.54% | 11.56% | 10.18% | 52.88% | 44.07% | 22.08% |
D&A For EBITDA | 7.94 | 5.65 | 7.07 | 7.73 | 7.9 | 7.91 |
EBIT | 3.12 | 19.55 | 15.82 | 229.99 | 128.65 | 36.5 |
EBIT Margin | 1.85% | 8.97% | 7.04% | 51.16% | 41.52% | 18.14% |
Effective Tax Rate | 47.09% | 23.04% | 29.44% | 22.23% | 22.14% | 27.52% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.