IDX:MIRA 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
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
Revenue	65,534	66,023	77,215	84,394	85,604	86,959
Revenue Growth (YoY)	-3.70%	-14.49%	-8.51%	-1.41%	-1.56%	-33.64%
Cost of Revenue	64,431	65,895	74,945	84,355	85,844	87,459
Gross Profit	1,102	127.92	2,271	38.34	-240.35	-499.11
Selling, General & Admin	4,539	4,200	5,197	1,749	5,132	6,433
Other Operating Expenses	103	133.78	353.54	4.42	210.27	3.19
Operating Expenses	4,788	4,519	5,751	1,935	5,342	6,436
Operating Income	-3,686	-4,391	-3,481	-1,896	-5,583	-6,935
Interest Expense	-4,503	-4,610	-5,719	-6,830	-7,541	-8,044
Interest & Investment Income	3.01	0.66	1.03	3.2	6.81	16.94
Currency Exchange Gain (Loss)	-	-	0.01	0.12	0.46	-0.25
Other Non Operating Income (Expenses)	108.48	-1,585	1,450	-24,498	-815.32	-922.02
EBT Excluding Unusual Items	-8,078	-10,585	-7,748	-33,220	-13,932	-15,885
Gain (Loss) on Sale of Assets	-905.72	843.42	-4,638	29.95	126.26	-716.88
Asset Writedown	-	-	-	-	-	-1,973
Pretax Income	-8,983	-9,742	-12,385	-33,191	-13,806	-18,574
Income Tax Expense	-852.3	-1,043	-2,206	-1,838	-609.96	-355.82
Earnings From Continuing Operations	-8,131	-8,699	-10,179	-31,352	-13,196	-18,218
Minority Interest in Earnings	1,699	1,333	-278.43	-251.29	95.63	182.13
Net Income	-6,432	-7,366	-10,458	-31,604	-13,100	-18,036
Net Income to Common	-6,432	-7,366	-10,458	-31,604	-13,100	-18,036
Shares Outstanding (Basic)	3,961	3,961	3,961	3,961	3,961	3,961
Shares Outstanding (Diluted)	3,961	3,961	3,961	3,961	3,961	3,961
EPS (Basic)	-1.62	-1.86	-2.64	-7.98	-3.31	-4.55
EPS (Diluted)	-1.62	-1.86	-2.64	-7.98	-3.31	-4.55
Free Cash Flow	12,646	3,847	1,139	14,798	3,877	14,173
Free Cash Flow Per Share	3.19	0.97	0.29	3.73	0.98	3.58
Gross Margin	1.68%	0.19%	2.94%	0.04%	-0.28%	-0.57%
Operating Margin	-5.62%	-6.65%	-4.51%	-2.25%	-6.52%	-7.98%
Profit Margin	-9.81%	-11.16%	-13.54%	-37.45%	-15.30%	-20.74%
Free Cash Flow Margin	19.30%	5.83%	1.47%	17.53%	4.53%	16.30%
EBITDA	6,266	6,349	11,170	15,215	11,542	8,805
EBITDA Margin	9.56%	9.62%	14.47%	18.03%	13.48%	10.13%
D&A For EBITDA	9,952	10,740	14,651	17,111	17,125	15,740
EBIT	-3,686	-4,391	-3,481	-1,896	-5,583	-6,935
EBIT Margin	-5.62%	-6.65%	-4.51%	-2.25%	-6.52%	-7.98%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.