PT Multipolar Tbk (IDX:MLPL)
Indonesia
· Delayed Price · Currency is IDR 112.00
+3.00 (2.75%)
Apr 29, 2025, 1:51 PM WIB
PT Multipolar Tbk 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 | 11,400,819 | 10,962,823 | 10,917,615 | 10,310,153 | 10,277,387 | Upgrade
|
| Revenue Growth (YoY) | 4.00% | 0.41% | 5.89% | 0.32% | -16.59% | Upgrade
|
| Cost of Revenue | 9,473,780 | 8,921,698 | 9,031,758 | 8,501,459 | 8,292,993 | Upgrade
|
| Gross Profit | 1,927,039 | 2,041,125 | 1,885,857 | 1,808,694 | 1,984,394 | Upgrade
|
| Selling, General & Admin | 1,418,364 | 1,500,331 | 1,473,594 | 1,221,763 | 1,420,801 | Upgrade
|
| Other Operating Expenses | 18,861 | 16,719 | 17,190 | 25,233 | 23,633 | Upgrade
|
| Operating Expenses | 1,806,058 | 1,939,439 | 1,968,144 | 1,844,371 | 2,070,336 | Upgrade
|
| Operating Income | 120,981 | 101,686 | -82,287 | -35,677 | -85,942 | Upgrade
|
| Interest Expense | -328,214 | -327,655 | -379,145 | -612,075 | -742,955 | Upgrade
|
| Interest & Investment Income | 326,755 | 141,023 | 200,530 | 960,545 | 876,195 | Upgrade
|
| Earnings From Equity Investments | 212,131 | 197,031 | 264,981 | -332,280 | -246,041 | Upgrade
|
| Currency Exchange Gain (Loss) | -11,425 | 18,339 | -52,505 | -13,431 | -49,513 | Upgrade
|
| Other Non Operating Income (Expenses) | -3,706 | 26,201 | 87,940 | -85,040 | -520,771 | Upgrade
|
| EBT Excluding Unusual Items | 316,522 | 156,625 | 39,514 | -117,958 | -769,027 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | 282,225 | - | Upgrade
|
| Other Unusual Items | - | 2,654 | 5,446 | - | -6,305 | Upgrade
|
| Pretax Income | 316,522 | 159,279 | 44,960 | 164,267 | -775,332 | Upgrade
|
| Income Tax Expense | 163,341 | 124,632 | 105,626 | 138,277 | 213,512 | Upgrade
|
| Earnings From Continuing Operations | 153,181 | 34,647 | -60,666 | 25,990 | -988,844 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | -692 | Upgrade
|
| Net Income to Company | 153,181 | 34,647 | -60,666 | 25,990 | -989,536 | Upgrade
|
| Minority Interest in Earnings | 6,010 | 137,402 | 211,893 | 175,268 | 196,441 | Upgrade
|
| Net Income | 159,191 | 172,049 | 151,227 | 201,258 | -793,095 | Upgrade
|
| Net Income to Common | 159,191 | 172,049 | 151,227 | 201,258 | -793,095 | Upgrade
|
| Net Income Growth | -7.47% | 13.77% | -24.86% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 15,608 | 15,572 | 15,381 | 14,640 | 14,640 | Upgrade
|
| Shares Outstanding (Diluted) | 15,608 | 15,572 | 15,381 | 14,640 | 14,640 | Upgrade
|
| Shares Change (YoY) | 0.23% | 1.24% | 5.06% | - | - | Upgrade
|
| EPS (Basic) | 10.20 | 11.05 | 9.83 | 13.75 | -54.17 | Upgrade
|
| EPS (Diluted) | 10.20 | 11.05 | 9.83 | 13.75 | -54.17 | Upgrade
|
| EPS Growth | -7.69% | 12.38% | -28.48% | - | - | Upgrade
|
| Free Cash Flow | 267,057 | 406,291 | 40,315 | 177,919 | 792,876 | Upgrade
|
| Free Cash Flow Per Share | 17.11 | 26.09 | 2.62 | 12.15 | 54.16 | Upgrade
|
| Gross Margin | 16.90% | 18.62% | 17.27% | 17.54% | 19.31% | Upgrade
|
| Operating Margin | 1.06% | 0.93% | -0.75% | -0.35% | -0.84% | Upgrade
|
| Profit Margin | 1.40% | 1.57% | 1.39% | 1.95% | -7.72% | Upgrade
|
| Free Cash Flow Margin | 2.34% | 3.71% | 0.37% | 1.73% | 7.71% | Upgrade
|
| EBITDA | 511,796 | 465,829 | 248,624 | 373,350 | 385,546 | Upgrade
|
| EBITDA Margin | 4.49% | 4.25% | 2.28% | 3.62% | 3.75% | Upgrade
|
| D&A For EBITDA | 390,815 | 364,143 | 330,911 | 409,027 | 471,488 | Upgrade
|
| EBIT | 120,981 | 101,686 | -82,287 | -35,677 | -85,942 | Upgrade
|
| EBIT Margin | 1.06% | 0.93% | -0.75% | -0.35% | -0.84% | Upgrade
|
| Effective Tax Rate | 51.61% | 78.25% | 234.93% | 84.18% | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.