PT Multipolar Tbk (IDX:MLPL)
Indonesia · Delayed Price · Currency is IDR 58.00
-2.00 (-3.33%)
Oct 30, 2026, 4:10 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 | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
| 11,989,566 | 11,544,649 | 11,394,504 | 10,962,823 | 10,917,615 | 10,310,153 | |
Revenue Growth | 3.04% | 1.32% | 3.94% | 0.41% | 5.89% | 0.32% |
Cost of Revenue | 9,991,324 | 9,659,884 | 9,505,581 | 8,921,698 | 9,031,758 | 8,501,459 |
Gross Profit | 1,998,242 | 1,884,765 | 1,888,923 | 2,041,125 | 1,885,857 | 1,808,694 |
Selling, General & Admin | 2,103,974 | 1,429,434 | 1,379,483 | 1,500,331 | 1,473,594 | 1,221,763 |
Amortization of Goodwill & Intangibles | - | 9,212 | 5,815 | - | - | - |
Other Operating Expenses | -1,893 | 18,278 | 18,861 | 16,719 | 17,190 | 25,233 |
Operating Expenses | 2,011,008 | 1,780,790 | 1,772,992 | 1,939,439 | 1,968,144 | 1,844,371 |
Operating Income | -12,766 | 103,975 | 115,931 | 101,686 | -82,287 | -35,677 |
Interest Expense | -245,818 | -271,760 | -332,737 | -327,655 | -379,145 | -612,075 |
Interest & Investment Income | 1,824 | 50,789 | 322,232 | 141,023 | 200,530 | 960,545 |
Earnings From Equity Investments | 341,999 | 245,576 | 212,131 | 197,031 | 264,981 | -332,280 |
Currency Exchange Gain (Loss) | 36,358 | -37,528 | -11,425 | 18,339 | -52,505 | -13,431 |
Other Non Operating Income (Expenses) | -189,064 | -99,927 | -4,608 | 26,201 | 87,940 | -85,040 |
EBT Excluding Unusual Items | -67,467 | -8,875 | 301,524 | 156,625 | 39,514 | -117,958 |
Gain (Loss) on Sale of Investments | -18,382 | - | - | - | - | 282,225 |
Other Unusual Items | 1,054 | - | - | 2,654 | 5,446 | - |
Pretax Income | -84,795 | -8,875 | 301,524 | 159,279 | 44,960 | 164,267 |
Income Tax Expense | 153,693 | 160,897 | 164,869 | 124,632 | 105,626 | 138,277 |
Earnings From Continuing Operations | -238,488 | -169,772 | 136,655 | 34,647 | -60,666 | 25,990 |
Net Income to Company | -238,488 | -169,772 | 136,655 | 34,647 | -60,666 | 25,990 |
Minority Interest in Earnings | 10,872 | 13,337 | 6,175 | 137,402 | 211,893 | 175,268 |
Net Income | -227,616 | -156,435 | 142,830 | 172,049 | 151,227 | 201,258 |
Net Income to Common | -227,616 | -156,435 | 142,830 | 172,049 | 151,227 | 201,258 |
Net Income Growth | - | - | -16.98% | 13.77% | -24.86% | - |
Shares Outstanding (Basic) | 15,682 | 15,613 | 15,608 | 15,572 | 15,381 | 14,640 |
Shares Outstanding (Diluted) | 15,682 | 15,613 | 15,608 | 15,572 | 15,381 | 14,640 |
Shares Change | 0.44% | 0.03% | 0.23% | 1.24% | 5.06% | - |
EPS (Basic) | -14.51 | -10.02 | 9.15 | 11.05 | 9.83 | 13.75 |
EPS (Diluted) | -14.51 | -10.02 | 9.15 | 11.05 | 9.83 | 13.75 |
EPS Growth | - | - | -17.18% | 12.38% | -28.48% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
Free Cash Flow | -245,517 | 319,730 | 267,057 | 406,291 | 40,315 | 177,919 |
Free Cash Flow Per Share | -15.66 | 20.48 | 17.11 | 26.09 | 2.62 | 12.15 |
Gross Margin | 16.67% | 16.33% | 16.58% | 18.62% | 17.27% | 17.54% |
Operating Margin | -0.11% | 0.90% | 1.02% | 0.93% | -0.75% | -0.35% |
Profit Margin | -1.90% | -1.35% | 1.25% | 1.57% | 1.39% | 1.95% |
Free Cash Flow Margin | -2.05% | 2.77% | 2.34% | 3.71% | 0.37% | 1.73% |
EBITDA | 381,325 | 516,133 | 537,591 | 465,829 | 248,624 | 373,350 |
EBITDA Margin | 3.18% | 4.47% | 4.72% | 4.25% | 2.28% | 3.62% |
D&A For EBITDA | 394,091 | 412,158 | 421,660 | 364,143 | 330,911 | 409,027 |
EBIT | -12,766 | 103,975 | 115,931 | 101,686 | -82,287 | -35,677 |
EBIT Margin | -0.11% | 0.90% | 1.02% | 0.93% | -0.75% | -0.35% |
Effective Tax Rate | - | - | 54.68% | 78.25% | 234.93% | 84.18% |