PT NexAI Digital Infrastruktur Tbk (IDX:MGLV)
Indonesia · Delayed Price · Currency is IDR 8,350.00
0.00 (0.00%)
Jul 31, 2026, 4:00 PM WIB
IDX:MGLV Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 51,261 | 127,866 | 208,808 | 211,474 | 166,546 | 109,849 | |
Revenue Growth | -59.91% | -38.76% | -1.26% | 26.98% | 51.61% | 79.60% |
Cost of Revenue | 42,853 | 83,721 | 122,147 | 113,522 | 92,682 | 55,912 |
Gross Profit | 8,408 | 44,145 | 86,661 | 97,951 | 73,864 | 53,937 |
Selling, General & Admin | 26,887 | 37,037 | 50,345 | 57,416 | 46,979 | 33,216 |
Other Operating Expenses | 9,561 | 10,003 | 6,308 | -727.15 | 2,296 | 1,201 |
Operating Expenses | 40,774 | 51,366 | 67,895 | 66,295 | 54,699 | 36,377 |
Operating Income | -32,366 | -7,221 | 18,766 | 31,656 | 19,164 | 17,560 |
Interest Expense | -2,572 | -2,572 | -9,200 | -6,749 | -5,787 | -9,835 |
Interest & Investment Income | 11.5 | 11.5 | 16.57 | 13.34 | 26.1 | 12.3 |
Currency Exchange Gain (Loss) | 444.57 | 444.57 | -317.53 | -582.74 | 2,773 | 337.43 |
Other Non Operating Income (Expenses) | 777.66 | 777.66 | 817.77 | - | 2,658 | 361.81 |
EBT Excluding Unusual Items | -33,705 | -8,559 | 10,082 | 24,338 | 18,836 | 8,436 |
Gain (Loss) on Sale of Assets | 180 | 180 | 551.27 | - | - | - |
Other Unusual Items | - | - | - | -741.22 | - | - |
Pretax Income | -33,525 | -8,379 | 10,633 | 23,597 | 18,836 | 8,436 |
Income Tax Expense | -796.69 | 607.99 | 3,870 | 5,293 | 3,285 | 1,312 |
Earnings From Continuing Operations | -32,728 | -8,987 | 6,763 | 18,304 | 15,550 | 7,124 |
Minority Interest in Earnings | 76.69 | -32.25 | -162.61 | -176.96 | -85.91 | -37.52 |
Net Income | -32,651 | -9,019 | 6,601 | 18,127 | 15,465 | 7,087 |
Net Income to Common | -32,651 | -9,019 | 6,601 | 18,127 | 15,465 | 7,087 |
Net Income Growth | - | - | -63.59% | 17.22% | 118.22% | 171.78% |
Shares Outstanding (Basic) | 1,904 | 1,905 | 1,905 | 1,905 | 1,904 | 1,683 |
Shares Outstanding (Diluted) | 1,904 | 1,905 | 1,905 | 1,905 | 1,904 | 1,683 |
Shares Change | -0.04% | - | - | 0.04% | 13.11% | 50.82% |
EPS (Basic) | -17.15 | -4.73 | 3.47 | 9.52 | 8.12 | 4.21 |
EPS (Diluted) | -17.15 | -4.73 | 3.47 | 9.52 | 8.12 | 4.21 |
EPS Growth | - | - | -63.59% | 17.16% | 92.92% | 80.20% |
Free Cash Flow | -13,849 | -32,952 | -16,594 | 18,025 | 8,846 | -38,562 |
Free Cash Flow Per Share | -7.27 | -17.30 | -8.71 | 9.46 | 4.65 | -22.91 |
Gross Margin | 16.40% | 34.52% | 41.50% | 46.32% | 44.35% | 49.10% |
Operating Margin | -63.14% | -5.65% | 8.99% | 14.97% | 11.51% | 15.99% |
Profit Margin | -63.70% | -7.05% | 3.16% | 8.57% | 9.29% | 6.45% |
Free Cash Flow Margin | -27.02% | -25.77% | -7.95% | 8.52% | 5.31% | -35.10% |
EBITDA | -30,118 | -5,041 | 25,270 | 39,751 | 23,580 | 18,552 |
EBITDA Margin | -58.75% | -3.94% | 12.10% | 18.80% | 14.16% | 16.89% |
D&A For EBITDA | 2,248 | 2,180 | 6,505 | 8,095 | 4,415 | 992.35 |
EBIT | -32,366 | -7,221 | 18,766 | 31,656 | 19,164 | 17,560 |
EBIT Margin | -63.14% | -5.65% | 8.99% | 14.97% | 11.51% | 15.99% |
Effective Tax Rate | - | - | 36.40% | 22.43% | 17.44% | 15.55% |
Advertising Expenses | - | 1,104 | 2,118 | 1,032 | 1,379 | 538.8 |