PT Megapower Makmur Tbk (IDX:MPOW)
Indonesia · Delayed Price · Currency is IDR 117.00
+10.00 (9.35%)
Aug 24, 2026, 11:10 AM WIB
PT Megapower Makmur 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 | Jun '26 Jun 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 |
| 26,160 | 34,001 | 32,692 | 28,817 | 40,082 | 41,965 | |
Revenue Growth | -13.48% | 4.00% | 13.45% | -28.11% | -4.49% | 8.13% |
Fuel & Purchased Power | - | - | - | - | - | 63.26 |
Operations & Maintenance | 9,024 | 9,700 | 4,915 | 4,383 | 8,350 | 8,795 |
Selling, General & Admin | 2,592 | 2,672 | 1,991 | 2,175 | 3,297 | 2,931 |
Depreciation & Amortization | 1,478 | 1,262 | 1,031 | 1,199 | 786.09 | 665.71 |
Other Operating Expenses | 26,840 | 26,977 | 26,431 | 26,435 | 32,335 | 25,152 |
Total Operating Expenses | 39,935 | 40,611 | 34,369 | 34,192 | 44,768 | 37,608 |
Operating Income | -13,774 | -6,610 | -1,677 | -5,375 | -4,686 | 4,358 |
Interest Expense | -268.02 | -291.75 | -269.21 | -419.33 | -590.29 | -771.52 |
Interest Income | 7.2 | 18.19 | 47.14 | 50.98 | 88.85 | 115.64 |
Net Interest Expense | -260.82 | -273.56 | -222.06 | -368.35 | -501.44 | -655.89 |
Currency Exchange Gain (Loss) | -2,157 | -1,149 | -2,240 | 1,625 | -7,386 | -1,328 |
Other Non-Operating Income (Expenses) | -16.34 | -12.41 | -13.62 | -21.98 | -18.03 | 281.24 |
EBT Excluding Unusual Items | -16,208 | -8,046 | -4,152 | -4,140 | -12,592 | 2,655 |
Gain (Loss) on Sale of Assets | - | - | 114.4 | 63.06 | - | - |
Other Unusual Items | -42.59 | -120.75 | - | - | - | - |
Pretax Income | -16,251 | -8,166 | -4,038 | -4,077 | -12,592 | 2,655 |
Income Tax Expense | 1,241 | 3,037 | -676.88 | -727.89 | -1,679 | 149.67 |
Net Income | -17,492 | -11,203 | -3,361 | -3,350 | -10,913 | 2,505 |
Net Income to Common | -17,492 | -11,203 | -3,361 | -3,350 | -10,913 | 2,505 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 817 | 817 | 817 | 817 | 817 | 817 |
Shares Outstanding (Diluted) | 817 | 817 | 817 | 817 | 817 | 817 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -21.41 | -13.71 | -4.11 | -4.10 | -13.36 | 3.07 |
EPS (Diluted) | -21.41 | -13.71 | -4.11 | -4.10 | -13.36 | 3.07 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 6,084 | 8,813 | 16,209 | 17,205 | 24,081 | 20,229 |
Free Cash Flow Per Share | 7.45 | 10.79 | 19.84 | 21.06 | 29.48 | 24.76 |
Profit Margin | -66.86% | -32.95% | -10.28% | -11.62% | -27.22% | 5.97% |
Free Cash Flow Margin | 23.26% | 25.92% | 49.58% | 59.70% | 60.08% | 48.20% |
EBITDA | 6,484 | 13,532 | 18,086 | 14,713 | 16,395 | 25,457 |
EBITDA Margin | 24.79% | 39.80% | 55.32% | 51.06% | 40.90% | 60.66% |
D&A For EBITDA | 20,258 | 20,143 | 19,763 | 20,088 | 21,081 | 21,100 |
EBIT | -13,774 | -6,610 | -1,677 | -5,375 | -4,686 | 4,358 |
EBIT Margin | -52.65% | -19.44% | -5.13% | -18.65% | -11.69% | 10.38% |
Effective Tax Rate | - | - | - | - | - | 5.64% |