IDX:MPIX 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	1,842,683	1,494,736	819,947	603,669	168,883	57,088
Revenue Growth (YoY)	50.63%	82.30%	35.83%	257.45%	195.83%	-
Cost of Revenue	1,798,275	1,449,743	788,538	579,545	162,409	55,020
Gross Profit	44,408	44,993	31,409	24,125	6,474	2,068
Selling, General & Admin	24,989	15,842	6,147	4,667	1,153	936.43
Amortization of Goodwill & Intangibles	2,550	2,983	437.5	439.32	534.92	432.06
Other Operating Expenses	601.1	318.21	216.97	269.76	-	-
Operating Expenses	30,448	20,305	7,226	5,639	1,888	1,469
Operating Income	13,960	24,688	24,182	18,485	4,586	599.31
Interest Expense	-316.05	-287.12	-181.49	-151.27	-130.68	-34.85
Interest & Investment Income	9.26	1.99	0.87	2.38	4.47	2.63
Other Non Operating Income (Expenses)	-121.15	-107.26	-74.87	48	48	12
Pretax Income	13,532	24,296	23,927	18,384	4,508	579.09
Income Tax Expense	3,222	4,213	5,325	4,044	980.8	-3.36
Net Income	10,310	20,083	18,602	14,340	3,527	582.45
Net Income to Common	10,310	20,083	18,602	14,340	3,527	582.45
Net Income Growth	-55.22%	7.96%	29.72%	306.59%	505.55%	-
Shares Outstanding (Basic)	1,587	1,530	1,395	755	755	755
Shares Outstanding (Diluted)	1,587	1,530	1,395	755	755	755
Shares Change (YoY)	-11.79%	9.69%	84.74%	-	-	-
EPS (Basic)	6.50	13.13	13.34	18.99	4.67	0.77
EPS (Diluted)	6.50	13.13	13.17	18.99	4.67	0.77
EPS Growth	-48.71%	-0.33%	-30.66%	306.59%	505.55%	-
Free Cash Flow	6,854	-70,357	-1,209	-457.33	758.29	1,130
Free Cash Flow Per Share	4.32	-45.99	-0.87	-0.61	1.00	1.50
Gross Margin	2.41%	3.01%	3.83%	4.00%	3.83%	3.62%
Operating Margin	0.76%	1.65%	2.95%	3.06%	2.71%	1.05%
Profit Margin	0.56%	1.34%	2.27%	2.38%	2.09%	1.02%
Free Cash Flow Margin	0.37%	-4.71%	-0.15%	-0.08%	0.45%	1.98%
EBITDA	18,102	28,499	25,008	19,187	4,776	699.44
EBITDA Margin	0.98%	1.91%	3.05%	3.18%	2.83%	1.23%
D&A For EBITDA	4,142	3,811	825.22	702.19	190.44	100.13
EBIT	13,960	24,688	24,182	18,485	4,586	599.31
EBIT Margin	0.76%	1.65%	2.95%	3.06%	2.71%	1.05%
Effective Tax Rate	23.81%	17.34%	22.25%	22.00%	21.76%	-
Advertising Expenses	-	2,874	498.21	792.11	-	-

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