PT Modern Internasional Tbk (IDX:MDRN)
Indonesia · Delayed Price · Currency is IDR 11.00
+1.00 (10.00%)
Aug 13, 2025, 2:55 PM WIB
Embark Technology 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2016 - 2020 |
Revenue | 36,736 | 37,122 | 49,216 | 65,016 | 78,133 | 87,251 | Upgrade |
Revenue Growth (YoY) | -17.04% | -24.57% | -24.30% | -16.79% | -10.45% | -30.45% | Upgrade |
Cost of Revenue | 8,672 | 8,992 | 20,121 | 35,679 | 52,861 | 54,372 | Upgrade |
Gross Profit | 28,063 | 28,131 | 29,095 | 29,336 | 25,272 | 32,879 | Upgrade |
Selling, General & Admin | 30,171 | 31,856 | 30,467 | 32,777 | 38,848 | 39,271 | Upgrade |
Other Operating Expenses | -28,330 | -14,886 | -2,783 | -5,799 | -185,681 | -159.02 | Upgrade |
Operating Expenses | 1,841 | 16,970 | 27,684 | 26,978 | -146,833 | 39,112 | Upgrade |
Operating Income | 26,222 | 11,160 | 1,411 | 2,359 | 172,105 | -6,234 | Upgrade |
Interest Expense | -26,666 | -26,628 | -850.91 | -816.21 | -3,049 | -5,025 | Upgrade |
Interest & Investment Income | 9.17 | 9.17 | 4.51 | 6.79 | 4.49 | 2.33 | Upgrade |
Currency Exchange Gain (Loss) | -87.87 | -87.87 | -142.08 | - | -724.3 | -587.3 | Upgrade |
Other Non Operating Income (Expenses) | 0.05 | - | - | - | - | - | Upgrade |
EBT Excluding Unusual Items | -521.83 | -15,546 | 422.49 | 1,549 | 168,336 | -11,844 | Upgrade |
Gain (Loss) on Sale of Investments | -5,427 | -5,427 | - | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | 27.26 | 27.26 | 184.31 | 1,391 | 13.98 | -164,679 | Upgrade |
Other Unusual Items | 24,397 | 24,397 | 11,719 | 75,253 | - | - | Upgrade |
Pretax Income | 18,476 | 3,452 | 12,326 | 78,192 | 168,350 | -176,522 | Upgrade |
Income Tax Expense | -5,318 | -5,318 | 644.72 | 353.8 | 41,539 | 31,236 | Upgrade |
Earnings From Continuing Operations | 23,793 | 8,769 | 11,681 | 77,838 | 126,811 | -207,758 | Upgrade |
Net Income | 23,793 | 8,769 | 11,681 | 77,838 | 126,811 | -207,758 | Upgrade |
Net Income to Common | 23,793 | 8,769 | 11,681 | 77,838 | 126,811 | -207,758 | Upgrade |
Net Income Growth | 56.63% | -24.93% | -84.99% | -38.62% | - | - | Upgrade |
Shares Outstanding (Basic) | - | 7,632 | 7,632 | 7,632 | 7,632 | 7,632 | Upgrade |
Shares Outstanding (Diluted) | - | 7,632 | 7,632 | 7,632 | 7,632 | 7,632 | 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 | - | -24.93% | -84.99% | -38.62% | - | - | Upgrade |
Free Cash Flow | 317.14 | 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 | 76.39% | 75.78% | 59.12% | 45.12% | 32.34% | 37.68% | Upgrade |
Operating Margin | 71.38% | 30.06% | 2.87% | 3.63% | 220.27% | -7.14% | Upgrade |
Profit Margin | 64.77% | 23.62% | 23.73% | 119.72% | 162.30% | -238.12% | Upgrade |
Free Cash Flow Margin | 0.86% | 2.17% | -2.73% | 3.52% | 3.71% | 4.29% | Upgrade |
EBITDA | 32,226 | 20,458 | 10,430 | 10,569 | 179,909 | 1,777 | Upgrade |
EBITDA Margin | 87.72% | 55.11% | 21.19% | 16.25% | 230.26% | 2.04% | Upgrade |
D&A For EBITDA | 6,003 | 9,297 | 9,019 | 8,210 | 7,804 | 8,010 | Upgrade |
EBIT | 26,222 | 11,160 | 1,411 | 2,359 | 172,105 | -6,234 | Upgrade |
EBIT Margin | 71.38% | 30.06% | 2.87% | 3.63% | 220.27% | -7.14% | Upgrade |
Effective Tax Rate | - | - | 5.23% | 0.45% | 24.67% | - | Upgrade |
Advertising Expenses | - | 192.98 | 212.14 | 1,183 | 1,314 | 1,754 | Upgrade |
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.