IDX:MPIX Income Statement

Financials in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,945,700	1,494,736	819,947	603,669	168,883
Revenue Growth (YoY)	30.17%	82.30%	35.83%	257.45%	195.83%
Cost of Revenue	1,903,624	1,449,743	788,538	579,545	162,409
Gross Profit	42,075	44,993	31,409	24,125	6,474
Selling, General & Admin	26,660	15,842	6,147	4,667	1,153
Amortization of Goodwill & Intangibles	1,537	2,983	437.5	439.32	534.92
Other Operating Expenses	800.55	485.86	216.97	269.76	-
Operating Expenses	31,547	20,472	7,226	5,639	1,888
Operating Income	10,528	24,521	24,182	18,485	4,586
Interest Expense	-220.41	-226.92	-181.49	-151.27	-130.68
Interest & Investment Income	0.01	1.5	0.87	2.38	4.47
Other Non Operating Income (Expenses)	-	-	-74.87	48	48
Pretax Income	10,308	24,296	23,927	18,384	4,508
Income Tax Expense	2,386	4,213	5,325	4,044	980.8
Net Income	7,922	20,083	18,602	14,340	3,527
Net Income to Common	7,922	20,083	18,602	14,340	3,527
Net Income Growth	-60.56%	7.96%	29.72%	306.59%	505.55%
Shares Outstanding (Basic)	1,530	1,530	1,395	755	755
Shares Outstanding (Diluted)	1,530	1,530	1,395	755	755
Shares Change (YoY)	-	9.69%	84.74%	-	-
EPS (Basic)	5.18	13.13	13.34	18.99	4.67
EPS (Diluted)	5.18	13.13	13.17	18.99	4.67
EPS Growth	-60.56%	-0.33%	-30.66%	306.59%	505.55%
Free Cash Flow	1,901	-70,357	-1,209	-457.33	758.29
Free Cash Flow Per Share	1.24	-45.99	-0.87	-0.61	1.00
Gross Margin	2.16%	3.01%	3.83%	4.00%	3.83%
Operating Margin	0.54%	1.64%	2.95%	3.06%	2.71%
Profit Margin	0.41%	1.34%	2.27%	2.38%	2.09%
Free Cash Flow Margin	0.10%	-4.71%	-0.15%	-0.08%	0.45%
EBITDA	13,282	28,332	25,008	19,187	4,776
EBITDA Margin	0.68%	1.90%	3.05%	3.18%	2.83%
D&A For EBITDA	2,754	3,811	825.22	702.19	190.44
EBIT	10,528	24,521	24,182	18,485	4,586
EBIT Margin	0.54%	1.64%	2.95%	3.06%	2.71%
Effective Tax Rate	23.15%	17.34%	22.25%	22.00%	21.76%
Advertising Expenses	-	-	498.21	792.11	-

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