IDX:MIRA 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	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
Revenue	60,619	63,279	66,023	77,215	84,394	85,604
Revenue Growth (YoY)	-11.85%	-4.16%	-14.49%	-8.51%	-1.41%	-1.56%
Cost of Revenue	51,660	55,918	65,895	74,945	84,355	85,844
Gross Profit	8,959	7,361	127.92	2,271	38.34	-240.35
Selling, General & Admin	12,206	10,479	4,200	5,197	1,749	5,132
Other Operating Expenses	91.73	92.95	133.78	353.54	4.42	210.27
Operating Expenses	12,437	10,712	4,519	5,751	1,935	5,342
Operating Income	-3,479	-3,351	-4,391	-3,481	-1,896	-5,583
Interest Expense	-4,027	-4,291	-4,610	-5,719	-6,830	-7,541
Interest & Investment Income	2.94	3.02	0.66	1.03	3.2	6.81
Currency Exchange Gain (Loss)	-	-	-	0.01	0.12	0.46
Other Non Operating Income (Expenses)	-212.24	-311.43	-1,585	1,450	-24,498	-815.32
EBT Excluding Unusual Items	-7,715	-7,951	-10,585	-7,748	-33,220	-13,932
Gain (Loss) on Sale of Assets	-868.37	-868.37	843.42	-4,638	29.95	126.26
Pretax Income	-8,583	-8,819	-9,742	-12,385	-33,191	-13,806
Income Tax Expense	-153.04	359.22	-1,043	-2,206	-1,838	-609.96
Earnings From Continuing Operations	-8,430	-9,178	-8,699	-10,179	-31,352	-13,196
Minority Interest in Earnings	888.12	985.42	1,333	-278.43	-251.29	95.63
Net Income	-7,542	-8,193	-7,366	-10,458	-31,604	-13,100
Net Income to Common	-7,542	-8,193	-7,366	-10,458	-31,604	-13,100
Shares Outstanding (Basic)	3,974	3,961	3,961	3,961	3,961	3,961
Shares Outstanding (Diluted)	3,974	3,961	3,961	3,961	3,961	3,961
EPS (Basic)	-1.90	-2.07	-1.86	-2.64	-7.98	-3.31
EPS (Diluted)	-1.90	-2.07	-1.86	-2.64	-7.98	-3.31
Free Cash Flow	11,224	13,817	3,847	1,139	14,798	3,877
Free Cash Flow Per Share	2.82	3.49	0.97	0.29	3.73	0.98
Gross Margin	14.78%	11.63%	0.19%	2.94%	0.04%	-0.28%
Operating Margin	-5.74%	-5.30%	-6.65%	-4.51%	-2.25%	-6.52%
Profit Margin	-12.44%	-12.95%	-11.16%	-13.54%	-37.45%	-15.30%
Free Cash Flow Margin	18.52%	21.83%	5.83%	1.47%	17.53%	4.53%
EBITDA	5,664	5,929	6,349	11,170	15,215	11,542
EBITDA Margin	9.34%	9.37%	9.62%	14.47%	18.03%	13.48%
D&A For EBITDA	9,143	9,281	10,740	14,651	17,111	17,125
EBIT	-3,479	-3,351	-4,391	-3,481	-1,896	-5,583
EBIT Margin	-5.74%	-5.30%	-6.65%	-4.51%	-2.25%	-6.52%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.