PT Mitrabara Adiperdana Tbk (IDX:MBAP)
Indonesia · Delayed Price · Currency is IDR 1,550.00
-20.00 (-1.27%)
May 20, 2026, 11:04 AM WIB
IDX:MBAP Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 160.99 | 164.87 | 217.91 | 224.83 | 449.54 | 309.84 | |
Revenue Growth (YoY) | -23.53% | -24.34% | -3.08% | -49.98% | 45.09% | 53.99% |
Cost of Revenue | 138.91 | 145.55 | 168.38 | 169.65 | 179.73 | 142.05 |
Gross Profit | 22.08 | 19.31 | 49.53 | 55.18 | 269.81 | 167.79 |
Selling, General & Admin | 23.97 | 24.43 | 33.21 | 32.73 | 37.35 | 40.55 |
Other Operating Expenses | -3.65 | -5.49 | -3.23 | 6.63 | 2.47 | -1.41 |
Operating Expenses | 20.33 | 18.94 | 29.98 | 39.36 | 39.82 | 39.14 |
Operating Income | 1.75 | 0.38 | 19.55 | 15.82 | 229.99 | 128.65 |
Interest Expense | -0.5 | -0.6 | -0.29 | -0.1 | -0.27 | -0.68 |
Interest & Investment Income | 3.43 | 3.43 | 4.73 | 6.28 | 1.4 | 1.33 |
Earnings From Equity Investments | -0.31 | -0.26 | -0.39 | 1.73 | -0.45 | -0.13 |
Currency Exchange Gain (Loss) | -1.15 | -0.37 | 1.28 | - | - | - |
Other Non Operating Income (Expenses) | -0.31 | - | - | 4.83 | - | - |
EBT Excluding Unusual Items | 2.9 | 2.57 | 24.88 | 28.57 | 230.66 | 129.16 |
Gain (Loss) on Sale of Investments | - | - | - | 2.17 | - | - |
Pretax Income | 2.9 | 2.57 | 24.88 | 30.73 | 230.66 | 129.16 |
Income Tax Expense | 1.38 | 1.2 | 5.73 | 9.05 | 51.26 | 28.6 |
Earnings From Continuing Operations | 1.53 | 1.38 | 19.15 | 21.69 | 179.39 | 100.57 |
Minority Interest in Earnings | 0.16 | 0.17 | -0.04 | 0.01 | -0 | -0 |
Net Income | 1.69 | 1.55 | 19.1 | 21.69 | 179.39 | 100.57 |
Net Income to Common | 1.69 | 1.55 | 19.1 | 21.69 | 179.39 | 100.57 |
Net Income Growth | -89.71% | -91.89% | -11.94% | -87.91% | 78.38% | 266.13% |
Shares Outstanding (Basic) | 1,262 | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 |
Shares Outstanding (Diluted) | 1,262 | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 |
EPS (Basic) | 0.00 | 0.00 | 0.02 | 0.02 | 0.15 | 0.08 |
EPS (Diluted) | 0.00 | 0.00 | 0.02 | 0.02 | 0.15 | 0.08 |
EPS Growth | -91.27% | -93.58% | -11.94% | -87.89% | 78.17% | 272.46% |
Free Cash Flow | -28.39 | -32.46 | 12.73 | -5.14 | 198.65 | 104.71 |
Free Cash Flow Per Share | -0.02 | -0.03 | 0.01 | -0.00 | 0.16 | 0.09 |
Dividend Per Share | - | - | 0.002 | 0.020 | 0.134 | 0.060 |
Dividend Growth | - | - | -90.20% | -84.77% | 123.91% | 85.71% |
Gross Margin | 13.71% | 11.71% | 22.73% | 24.54% | 60.02% | 54.16% |
Operating Margin | 1.09% | 0.23% | 8.97% | 7.04% | 51.16% | 41.52% |
Profit Margin | 1.05% | 0.94% | 8.77% | 9.65% | 39.91% | 32.46% |
Free Cash Flow Margin | -17.63% | -19.69% | 5.84% | -2.29% | 44.19% | 33.79% |
EBITDA | 10.59 | 8.96 | 25.2 | 22.89 | 237.72 | 136.55 |
EBITDA Margin | 6.58% | 5.44% | 11.56% | 10.18% | 52.88% | 44.07% |
D&A For EBITDA | 8.84 | 8.59 | 5.65 | 7.07 | 7.73 | 7.9 |
EBIT | 1.75 | 0.38 | 19.55 | 15.82 | 229.99 | 128.65 |
EBIT Margin | 1.09% | 0.23% | 8.97% | 7.04% | 51.16% | 41.52% |
Effective Tax Rate | 47.40% | 46.49% | 23.04% | 29.44% | 22.23% | 22.14% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.