PT Modern Internasional Tbk (IDX:MDRN)
Indonesia
· Delayed Price · Currency is IDR 8.00
+1.00 (14.29%)
Apr 30, 2025, 4:05 PM WIB
IDX:MDRN Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 37,122 | 49,216 | 65,016 | 78,133 | 87,251 | Upgrade
|
| Revenue Growth (YoY) | -24.57% | -24.30% | -16.79% | -10.45% | -30.45% | Upgrade
|
| Cost of Revenue | 7,718 | 20,121 | 35,679 | 52,861 | 54,372 | Upgrade
|
| Gross Profit | 29,404 | 29,095 | 29,336 | 25,272 | 32,879 | Upgrade
|
| Selling, General & Admin | 33,130 | 30,467 | 32,777 | 38,848 | 39,271 | Upgrade
|
| Other Operating Expenses | -33,795 | -2,498 | -5,799 | -185,681 | -159.02 | Upgrade
|
| Operating Expenses | -665.51 | 27,968 | 26,978 | -146,833 | 39,112 | Upgrade
|
| Operating Income | 30,070 | 1,127 | 2,359 | 172,105 | -6,234 | Upgrade
|
| Interest Expense | -26,628 | -850.91 | -816.21 | -3,049 | -5,025 | Upgrade
|
| Interest & Investment Income | - | 4.51 | 6.79 | 4.49 | 2.33 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 142.08 | - | -724.3 | -587.3 | Upgrade
|
| Other Non Operating Income (Expenses) | 9.17 | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 3,452 | 422.49 | 1,549 | 168,336 | -11,844 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 184.31 | 1,391 | 13.98 | -164,679 | Upgrade
|
| Other Unusual Items | - | 11,719 | 75,253 | - | - | Upgrade
|
| Pretax Income | 3,452 | 12,326 | 78,192 | 168,350 | -176,522 | Upgrade
|
| Income Tax Expense | -5,318 | 644.72 | 353.8 | 41,539 | 31,236 | Upgrade
|
| Earnings From Continuing Operations | 8,769 | 11,681 | 77,838 | 126,811 | -207,758 | Upgrade
|
| Net Income | 8,769 | 11,681 | 77,838 | 126,811 | -207,758 | Upgrade
|
| Net Income to Common | 8,769 | 11,681 | 77,838 | 126,811 | -207,758 | Upgrade
|
| Net Income Growth | -24.93% | -84.99% | -38.62% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 7,626 | 7,632 | 7,632 | 7,632 | 7,632 | Upgrade
|
| Shares Outstanding (Diluted) | 7,626 | 7,632 | 7,632 | 7,632 | 7,632 | Upgrade
|
| Shares Change (YoY) | -0.09% | - | - | - | - | Upgrade
|
| EPS (Basic) | 1.15 | 1.53 | 10.20 | 16.62 | -27.22 | Upgrade
|
| EPS (Diluted) | 1.15 | 1.53 | 10.20 | 16.62 | -27.22 | Upgrade
|
| EPS Growth | -24.86% | -84.99% | -38.62% | - | - | Upgrade
|
| Free Cash Flow | 804.26 | -1,342 | 2,287 | 2,898 | 3,742 | Upgrade
|
| Free Cash Flow Per Share | 0.10 | -0.18 | 0.30 | 0.38 | 0.49 | Upgrade
|
| Gross Margin | 79.21% | 59.12% | 45.12% | 32.34% | 37.68% | Upgrade
|
| Operating Margin | 81.00% | 2.29% | 3.63% | 220.27% | -7.14% | Upgrade
|
| Profit Margin | 23.62% | 23.73% | 119.72% | 162.30% | -238.12% | Upgrade
|
| Free Cash Flow Margin | 2.17% | -2.73% | 3.52% | 3.71% | 4.29% | Upgrade
|
| EBITDA | 41,662 | 10,145 | 10,569 | 179,909 | 1,777 | Upgrade
|
| EBITDA Margin | 112.23% | 20.61% | 16.25% | 230.26% | 2.04% | Upgrade
|
| D&A For EBITDA | 11,592 | 9,019 | 8,210 | 7,804 | 8,010 | Upgrade
|
| EBIT | 30,070 | 1,127 | 2,359 | 172,105 | -6,234 | Upgrade
|
| EBIT Margin | 81.00% | 2.29% | 3.63% | 220.27% | -7.14% | Upgrade
|
| Effective Tax Rate | - | 5.23% | 0.45% | 24.67% | - | Upgrade
|
| Advertising Expenses | - | 212.14 | 1,183 | 1,314 | 1,754 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.